Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.73% first-year return on $185k initial cash invested.
-15.73%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$3,086
Rent
-$2,424
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,086
Total Expenses
$5,510
Mortgage P&I
129%
$3,989
Property Taxes
6%
$195
Home Insurance
9%
$278
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$339