Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.16% first-year return on $183k initial cash invested.
-8.16%
Cash On Cash
4.09%
Cap Rate
0.72
DSCR
$5,367
Rent
-$1,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$786k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,864
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,367
Total Expenses
$6,613
Mortgage P&I
69%
$3,709
Property Taxes
13%
$718
Home Insurance
5%
$280
HOA
2%
$81
Property Management
12%
$644
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$590