Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.63% first-year return on $181k initial cash invested.
-8.63%
Cash On Cash
4.26%
Cap Rate
0.71
DSCR
$4,874
Rent
-$1,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$778k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$156k
Closing costs
1%
$7,779
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,874
Total Expenses
$6,179
Mortgage P&I
79%
$3,874
Property Taxes
8%
$368
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536