Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.68% first-year return on $185k initial cash invested.
-9.68%
Cash On Cash
3.95%
Cap Rate
0.67
DSCR
$4,906
Rent
-$1,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,972
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,906
Total Expenses
$6,402
Mortgage P&I
80%
$3,925
Property Taxes
10%
$494
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540