Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.12% first-year return on $183k initial cash invested.
-9.12%
Cash On Cash
4.07%
Cap Rate
0.69
DSCR
$5,088
Rent
-$1,391
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,862
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,088
Total Expenses
$6,479
Mortgage P&I
76%
$3,852
Property Taxes
12%
$615
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$611
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$560