Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.38% first-year return on $184k initial cash invested.
-6.38%
Cash On Cash
4.62%
Cap Rate
0.81
DSCR
$6,124
Rent
-$981
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$159k
Closing costs
1%
$7,925
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,124
Total Expenses
$7,105
Mortgage P&I
62%
$3,790
Property Taxes
15%
$942
Home Insurance
5%
$290
HOA
0%
$0
Property Management
12%
$735
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674