Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.75% first-year return on $185k initial cash invested.
-12.75%
Cash On Cash
3.16%
Cap Rate
0.54
DSCR
$3,858
Rent
-$1,961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,933
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,858
Total Expenses
$5,819
Mortgage P&I
101%
$3,894
Property Taxes
9%
$329
Home Insurance
7%
$285
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424