Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.25% first-year return on $185k initial cash invested.
-10.25%
Cash On Cash
3.79%
Cap Rate
0.65
DSCR
$4,930
Rent
-$1,580
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,952
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,930
Total Expenses
$6,510
Mortgage P&I
79%
$3,897
Property Taxes
13%
$657
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542