Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.1% first-year return on $184k initial cash invested.
-9.1%
Cash On Cash
4.06%
Cap Rate
0.69
DSCR
$5,164
Rent
-$1,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,885
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,164
Total Expenses
$6,556
Mortgage P&I
75%
$3,852
Property Taxes
13%
$667
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$620
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$568