Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.7% first-year return on $185k initial cash invested.
-9.7%
Cash On Cash
3.7%
Cap Rate
0.65
DSCR
$4,582
Rent
-$1,495
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,952
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,582
Total Expenses
$6,077
Mortgage P&I
82%
$3,763
Property Taxes
9%
$398
Home Insurance
6%
$286
HOA
2%
$73
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$504