Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.61% first-year return on $182k initial cash invested.
-3.61%
Cash On Cash
5.36%
Cap Rate
0.92
DSCR
$5,614
Rent
-$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,800
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,614
Total Expenses
$6,161
Mortgage P&I
68%
$3,808
Property Taxes
2%
$92
Home Insurance
5%
$273
HOA
1%
$78
Property Management
12%
$674
CapEx
4%
$225
Vacancy
3%
$168
Maintenance
4%
$225
Other
11%
$618