Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.93% first-year return on $185k initial cash invested.
-5.93%
Cash On Cash
4.81%
Cap Rate
0.83
DSCR
$6,410
Rent
-$913
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%
$7,936
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,410
Total Expenses
$7,323
Mortgage P&I
60%
$3,840
Property Taxes
14%
$875
Home Insurance
4%
$280
HOA
2%
$150
Property Management
12%
$769
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$705