Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.73% first-year return on $185k initial cash invested.
-7.73%
Cash On Cash
4.27%
Cap Rate
0.74
DSCR
$5,088
Rent
-$1,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,932
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,088
Total Expenses
$6,277
Mortgage P&I
75%
$3,809
Property Taxes
9%
$456
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$611
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$560