Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.01% first-year return on $189k initial cash invested.
-17.01%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$4,122
Rent
-$2,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$814k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,140
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,122
Total Expenses
$6,800
Mortgage P&I
100%
$4,102
Property Taxes
24%
$999
Home Insurance
7%
$289
HOA
0%
$8
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453