Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.77% first-year return on $183k initial cash invested.
-9.77%
Cash On Cash
3.83%
Cap Rate
0.66
DSCR
$4,899
Rent
-$1,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$158k
Closing costs
1%
$7,879
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,899
Total Expenses
$6,393
Mortgage P&I
78%
$3,812
Property Taxes
13%
$635
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539