Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.46% first-year return on $185k initial cash invested.
-8.46%
Cash On Cash
4.28%
Cap Rate
0.72
DSCR
$5,211
Rent
-$1,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,965
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,211
Total Expenses
$6,517
Mortgage P&I
76%
$3,940
Property Taxes
10%
$527
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573