Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.27% first-year return on $182k initial cash invested.
-1.27%
Cash On Cash
5.96%
Cap Rate
1.02
DSCR
$6,548
Rent
-$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$782k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,822
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,548
Total Expenses
$6,741
Mortgage P&I
58%
$3,818
Property Taxes
6%
$417
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$786
CapEx
4%
$262
Vacancy
3%
$196
Maintenance
4%
$262
Other
11%
$720