Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.29% first-year return on $184k initial cash invested.
-10.29%
Cash On Cash
3.61%
Cap Rate
0.63
DSCR
$4,334
Rent
-$1,577
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,899
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,334
Total Expenses
$5,911
Mortgage P&I
87%
$3,782
Property Taxes
9%
$380
Home Insurance
6%
$276
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477