Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.64% first-year return on $184k initial cash invested.
-9.64%
Cash On Cash
3.94%
Cap Rate
0.67
DSCR
$5,193
Rent
-$1,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,923
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,193
Total Expenses
$6,674
Mortgage P&I
75%
$3,873
Property Taxes
14%
$746
Home Insurance
6%
$289
HOA
0%
$0
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571