Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.36% first-year return on $183k initial cash invested.
-6.36%
Cash On Cash
4.83%
Cap Rate
0.81
DSCR
$5,840
Rent
-$969
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,854
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,840
Total Expenses
$6,809
Mortgage P&I
67%
$3,894
Property Taxes
11%
$649
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$701
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$642