Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.99% first-year return on $183k initial cash invested.
-0.99%
Cash On Cash
6.14%
Cap Rate
1.04
DSCR
$7,716
Rent
-$151
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,846
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,716
Total Expenses
$7,867
Mortgage P&I
50%
$3,855
Property Taxes
14%
$1,103
Home Insurance
4%
$285
HOA
0%
$0
Property Management
12%
$926
CapEx
4%
$309
Vacancy
3%
$231
Maintenance
4%
$309
Other
11%
$849