Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.34% first-year return on $183k initial cash invested.
-8.34%
Cash On Cash
4.37%
Cap Rate
0.73
DSCR
$4,971
Rent
-$1,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,847
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,971
Total Expenses
$6,242
Mortgage P&I
79%
$3,932
Property Taxes
7%
$330
Home Insurance
6%
$289
HOA
0%
$0
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547