Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.21% first-year return on $185k initial cash invested.
-8.21%
Cash On Cash
4.14%
Cap Rate
0.72
DSCR
$4,886
Rent
-$1,265
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,886
Total Expenses
$6,151
Mortgage P&I
78%
$3,812
Property Taxes
8%
$401
Home Insurance
6%
$278
HOA
0%
$0
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$147
Maintenance
4%
$195
Other
11%
$537