Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.72% first-year return on $184k initial cash invested.
-8.72%
Cash On Cash
4.11%
Cap Rate
0.7
DSCR
$5,054
Rent
-$1,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,903
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,054
Total Expenses
$6,391
Mortgage P&I
76%
$3,844
Property Taxes
10%
$518
Home Insurance
6%
$278
HOA
1%
$33
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$556