Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.39% first-year return on $185k initial cash invested.
-19.39%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$3,238
Rent
-$2,988
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,947
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,238
Total Expenses
$6,226
Mortgage P&I
124%
$4,018
Property Taxes
22%
$699
Home Insurance
9%
$289
HOA
4%
$118
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$356