Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.69% first-year return on $185k initial cash invested.
-18.69%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$3,146
Rent
-$2,877
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,941
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,146
Total Expenses
$6,023
Mortgage P&I
126%
$3,960
Property Taxes
22%
$704
Home Insurance
9%
$289
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346