Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.37% first-year return on $185k initial cash invested.
-6.37%
Cash On Cash
4.63%
Cap Rate
0.8
DSCR
$5,484
Rent
-$980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$794k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,938
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,484
Total Expenses
$6,464
Mortgage P&I
70%
$3,821
Property Taxes
9%
$499
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$658
CapEx
4%
$219
Vacancy
3%
$165
Maintenance
4%
$219
Other
11%
$603