Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.6% first-year return on $185k initial cash invested.
-2.6%
Cash On Cash
5.75%
Cap Rate
0.98
DSCR
$7,830
Rent
-$400
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%
$7,929
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,830
Total Expenses
$8,230
Mortgage P&I
50%
$3,889
Property Taxes
18%
$1,417
Home Insurance
3%
$262
HOA
0%
$0
Property Management
12%
$940
CapEx
4%
$313
Vacancy
3%
$235
Maintenance
4%
$313
Other
11%
$861