Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.59% first-year return on $182k initial cash invested.
-9.59%
Cash On Cash
4%
Cap Rate
0.68
DSCR
$5,038
Rent
-$1,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,791
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,038
Total Expenses
$6,489
Mortgage P&I
76%
$3,849
Property Taxes
13%
$646
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$605
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$554