Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.56% first-year return on $185k initial cash invested.
-1.56%
Cash On Cash
5.78%
Cap Rate
1
DSCR
$6,056
Rent
-$241
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
6.0%
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
$6,056
Total Expenses
$6,297
Mortgage P&I
63%
$3,827
Property Taxes
2%
$120
Home Insurance
5%
$278
HOA
0%
$13
Property Management
12%
$727
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$666