Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.9% first-year return on $185k initial cash invested.
-8.9%
Cash On Cash
4.14%
Cap Rate
0.71
DSCR
$6,333
Rent
-$1,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,333
Total Expenses
$7,705
Mortgage P&I
61%
$3,864
Property Taxes
17%
$1,057
Home Insurance
4%
$278
HOA
6%
$353
Property Management
12%
$760
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$697