Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.27% first-year return on $185k initial cash invested.
-7.27%
Cash On Cash
4.43%
Cap Rate
0.76
DSCR
$5,274
Rent
-$1,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,963
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,274
Total Expenses
$6,396
Mortgage P&I
73%
$3,853
Property Taxes
9%
$470
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580