Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.12% first-year return on $188k initial cash invested.
-6.12%
Cash On Cash
4.87%
Cap Rate
0.82
DSCR
$5,782
Rent
-$959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,102
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,782
Total Expenses
$6,741
Mortgage P&I
69%
$4,015
Property Taxes
8%
$471
Home Insurance
5%
$290
HOA
0%
$0
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$636