Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.25% first-year return on $183k initial cash invested.
-11.25%
Cash On Cash
3.49%
Cap Rate
0.6
DSCR
$4,550
Rent
-$1,713
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%
$7,843
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,550
Total Expenses
$6,263
Mortgage P&I
84%
$3,815
Property Taxes
14%
$626
Home Insurance
6%
$276
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500