Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.54% first-year return on $183k initial cash invested.
-15.54%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$3,735
Rent
-$2,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$786k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,859
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,735
Total Expenses
$6,106
Mortgage P&I
104%
$3,889
Property Taxes
19%
$720
Home Insurance
6%
$228
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411