Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.28% first-year return on $184k initial cash invested.
-12.28%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$4,940
Rent
-$1,882
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,940
Total Expenses
$6,822
Mortgage P&I
80%
$3,954
Property Taxes
14%
$713
Home Insurance
6%
$280
HOA
4%
$195
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$543