Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.79% first-year return on $183k initial cash invested.
-7.79%
Cash On Cash
4.32%
Cap Rate
0.74
DSCR
$5,118
Rent
-$1,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,850
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,118
Total Expenses
$6,305
Mortgage P&I
74%
$3,806
Property Taxes
9%
$466
Home Insurance
6%
$292
HOA
0%
$0
Property Management
12%
$614
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$563