Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.94% first-year return on $186k initial cash invested.
-8.94%
Cash On Cash
4.13%
Cap Rate
0.7
DSCR
$4,755
Rent
-$1,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,755
Total Expenses
$6,141
Mortgage P&I
83%
$3,947
Property Taxes
6%
$297
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523