Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.66% first-year return on $182k initial cash invested.
-8.66%
Cash On Cash
4.17%
Cap Rate
0.71
DSCR
$5,188
Rent
-$1,311
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,789
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,188
Total Expenses
$6,499
Mortgage P&I
73%
$3,811
Property Taxes
13%
$649
Home Insurance
5%
$273
HOA
0%
$0
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571