Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.23% first-year return on $184k initial cash invested.
-14.23%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$4,065
Rent
-$2,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,901
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,065
Total Expenses
$6,246
Mortgage P&I
97%
$3,960
Property Taxes
12%
$496
Home Insurance
7%
$280
HOA
3%
$127
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447