Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.79% first-year return on $183k initial cash invested.
-16.79%
Cash On Cash
2.13%
Cap Rate
0.37
DSCR
$3,684
Rent
-$2,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,837
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,684
Total Expenses
$6,239
Mortgage P&I
103%
$3,796
Property Taxes
25%
$939
Home Insurance
7%
$252
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$405