Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.14% first-year return on $182k initial cash invested.
-10.14%
Cash On Cash
3.91%
Cap Rate
0.66
DSCR
$5,064
Rent
-$1,534
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
$5,064
Total Expenses
$6,598
Mortgage P&I
76%
$3,872
Property Taxes
14%
$728
Home Insurance
5%
$275
HOA
0%
$0
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$557