Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.88% first-year return on $185k initial cash invested.
-6.88%
Cash On Cash
4.61%
Cap Rate
0.78
DSCR
$5,487
Rent
-$1,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$794k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,935
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,487
Total Expenses
$6,546
Mortgage P&I
71%
$3,886
Property Taxes
4%
$234
Home Insurance
5%
$276
HOA
5%
$285
Property Management
12%
$658
CapEx
4%
$219
Vacancy
3%
$165
Maintenance
4%
$219
Other
11%
$604