Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.95% first-year return on $183k initial cash invested.
-7.95%
Cash On Cash
4.41%
Cap Rate
0.75
DSCR
$5,720
Rent
-$1,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,869
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,720
Total Expenses
$6,934
Mortgage P&I
68%
$3,874
Property Taxes
13%
$741
Home Insurance
5%
$275
HOA
2%
$99
Property Management
12%
$686
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$629