Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.81% first-year return on $185k initial cash invested.
-14.81%
Cash On Cash
2.48%
Cap Rate
0.43
DSCR
$3,358
Rent
-$2,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$798k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$160k
Closing costs
1%
$7,975
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,358
Total Expenses
$5,647
Mortgage P&I
113%
$3,800
Property Taxes
12%
$419
Home Insurance
9%
$287
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369