Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.6% first-year return on $186k initial cash invested.
-2.6%
Cash On Cash
5.67%
Cap Rate
0.96
DSCR
$5,984
Rent
-$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,984
Total Expenses
$6,387
Mortgage P&I
66%
$3,937
Property Taxes
2%
$136
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$718
CapEx
4%
$239
Vacancy
3%
$180
Maintenance
4%
$239
Other
11%
$658