Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.61% first-year return on $184k initial cash invested.
-8.61%
Cash On Cash
4.1%
Cap Rate
0.71
DSCR
$5,704
Rent
-$1,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$791k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,912
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,704
Total Expenses
$7,026
Mortgage P&I
67%
$3,799
Property Taxes
13%
$739
Home Insurance
5%
$280
HOA
5%
$270
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627