Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.24% first-year return on $185k initial cash invested.
-9.24%
Cash On Cash
4.02%
Cap Rate
0.68
DSCR
$4,830
Rent
-$1,422
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%
$7,933
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,830
Total Expenses
$6,252
Mortgage P&I
80%
$3,884
Property Taxes
9%
$446
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531