Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.38% first-year return on $185k initial cash invested.
-8.38%
Cash On Cash
4.03%
Cap Rate
0.71
DSCR
$4,650
Rent
-$1,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,949
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,650
Total Expenses
$5,942
Mortgage P&I
81%
$3,776
Property Taxes
5%
$246
Home Insurance
6%
$280
HOA
1%
$58
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512