Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.26% first-year return on $185k initial cash invested.
-7.26%
Cash On Cash
4.49%
Cap Rate
0.77
DSCR
$6,204
Rent
-$1,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,972
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,204
Total Expenses
$7,326
Mortgage P&I
62%
$3,855
Property Taxes
17%
$1,071
Home Insurance
5%
$292
HOA
0%
$0
Property Management
12%
$744
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$682