Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.22% first-year return on $184k initial cash invested.
-3.22%
Cash On Cash
5.39%
Cap Rate
0.93
DSCR
$5,751
Rent
-$494
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,902
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,751
Total Expenses
$6,245
Mortgage P&I
66%
$3,816
Property Taxes
3%
$158
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$633