Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.53% first-year return on $185k initial cash invested.
-4.53%
Cash On Cash
5.14%
Cap Rate
0.89
DSCR
$6,454
Rent
-$698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$794k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,944
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,454
Total Expenses
$7,152
Mortgage P&I
60%
$3,843
Property Taxes
12%
$779
Home Insurance
4%
$280
HOA
1%
$56
Property Management
12%
$774
CapEx
4%
$258
Vacancy
3%
$194
Maintenance
4%
$258
Other
11%
$710