Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.1% first-year return on $186k initial cash invested.
-5.1%
Cash On Cash
4.94%
Cap Rate
0.86
DSCR
$6,286
Rent
-$789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,989
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,286
Total Expenses
$7,075
Mortgage P&I
61%
$3,828
Property Taxes
12%
$776
Home Insurance
5%
$285
HOA
1%
$50
Property Management
12%
$754
CapEx
4%
$251
Vacancy
3%
$189
Maintenance
4%
$251
Other
11%
$691