Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.21% first-year return on $185k initial cash invested.
-4.21%
Cash On Cash
5.26%
Cap Rate
0.89
DSCR
$5,601
Rent
-$649
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,953
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,601
Total Expenses
$6,250
Mortgage P&I
70%
$3,909
Property Taxes
3%
$158
Home Insurance
5%
$279
HOA
0%
$0
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616