Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.87% first-year return on $182k initial cash invested.
-0.87%
Cash On Cash
6.11%
Cap Rate
1.04
DSCR
$6,936
Rent
-$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$782k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,821
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,936
Total Expenses
$7,068
Mortgage P&I
55%
$3,837
Property Taxes
9%
$594
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$832
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$763