Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.49% first-year return on $184k initial cash invested.
-1.49%
Cash On Cash
5.82%
Cap Rate
1.01
DSCR
$6,862
Rent
-$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$791k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,910
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,862
Total Expenses
$7,090
Mortgage P&I
55%
$3,790
Property Taxes
9%
$617
Home Insurance
4%
$289
HOA
1%
$62
Property Management
12%
$823
CapEx
4%
$274
Vacancy
3%
$206
Maintenance
4%
$274
Other
11%
$755