Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.13% first-year return on $183k initial cash invested.
-9.13%
Cash On Cash
4.03%
Cap Rate
0.69
DSCR
$5,172
Rent
-$1,390
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%
$7,840
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,172
Total Expenses
$6,562
Mortgage P&I
74%
$3,815
Property Taxes
13%
$673
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569