Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.3% first-year return on $185k initial cash invested.
-11.3%
Cash On Cash
3.58%
Cap Rate
0.61
DSCR
$4,940
Rent
-$1,743
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%
$7,959
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,940
Total Expenses
$6,683
Mortgage P&I
79%
$3,917
Property Taxes
16%
$806
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$543