Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.62% first-year return on $185k initial cash invested.
-14.62%
Cash On Cash
2.66%
Cap Rate
0.46
DSCR
$3,813
Rent
-$2,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,958
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,813
Total Expenses
$6,068
Mortgage P&I
101%
$3,863
Property Taxes
15%
$569
Home Insurance
8%
$289
HOA
1%
$50
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$419