Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.82% first-year return on $185k initial cash invested.
-3.82%
Cash On Cash
5.36%
Cap Rate
0.92
DSCR
$6,560
Rent
-$590
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
6.2%
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
$6,560
Total Expenses
$7,150
Mortgage P&I
59%
$3,884
Property Taxes
9%
$618
Home Insurance
4%
$278
HOA
2%
$140
Property Management
12%
$787
CapEx
4%
$262
Vacancy
3%
$197
Maintenance
4%
$262
Other
11%
$722