Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.54% first-year return on $185k initial cash invested.
-13.54%
Cash On Cash
2.97%
Cap Rate
0.51
DSCR
$4,336
Rent
-$2,084
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,941
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,336
Total Expenses
$6,420
Mortgage P&I
89%
$3,877
Property Taxes
18%
$790
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477