Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.85% first-year return on $185k initial cash invested.
-6.85%
Cash On Cash
4.57%
Cap Rate
0.78
DSCR
$5,124
Rent
-$1,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,932
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,124
Total Expenses
$6,178
Mortgage P&I
75%
$3,868
Property Taxes
5%
$280
Home Insurance
6%
$287
HOA
0%
$0
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$564