Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.53% first-year return on $187k initial cash invested.
-1.53%
Cash On Cash
6.05%
Cap Rate
1.01
DSCR
$7,184
Rent
-$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,045
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,184
Total Expenses
$7,423
Mortgage P&I
56%
$4,006
Property Taxes
10%
$695
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$862
CapEx
4%
$287
Vacancy
3%
$216
Maintenance
4%
$287
Other
11%
$790