Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.06% first-year return on $185k initial cash invested.
-6.06%
Cash On Cash
4.84%
Cap Rate
0.81
DSCR
$5,110
Rent
-$934
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
6.3%
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
$5,110
Total Expenses
$6,044
Mortgage P&I
77%
$3,939
Property Taxes
2%
$91
Home Insurance
5%
$278
HOA
0%
$0
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562