Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.21% first-year return on $182k initial cash invested.
-2.21%
Cash On Cash
5.88%
Cap Rate
0.99
DSCR
$7,068
Rent
-$335
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,824
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,068
Total Expenses
$7,403
Mortgage P&I
55%
$3,888
Property Taxes
9%
$657
Home Insurance
6%
$455
HOA
0%
$0
Property Management
12%
$848
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$777