Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.75% first-year return on $186k initial cash invested.
-4.75%
Cash On Cash
5.04%
Cap Rate
0.87
DSCR
$6,204
Rent
-$737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$801k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,011
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,204
Total Expenses
$6,941
Mortgage P&I
62%
$3,855
Property Taxes
11%
$681
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$744
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$682