Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6% first-year return on $185k initial cash invested.
-6%
Cash On Cash
4.8%
Cap Rate
0.82
DSCR
$5,628
Rent
-$926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,962
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,628
Total Expenses
$6,554
Mortgage P&I
69%
$3,883
Property Taxes
8%
$429
Home Insurance
6%
$329
HOA
0%
$0
Property Management
12%
$675
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$619