Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.32% first-year return on $183k initial cash invested.
-2.32%
Cash On Cash
5.69%
Cap Rate
0.98
DSCR
$6,702
Rent
-$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,852
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,702
Total Expenses
$7,056
Mortgage P&I
57%
$3,807
Property Taxes
6%
$389
Home Insurance
4%
$280
HOA
5%
$302
Property Management
12%
$804
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$737