Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.02% first-year return on $182k initial cash invested.
-15.02%
Cash On Cash
2.48%
Cap Rate
0.43
DSCR
$3,108
Rent
-$2,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,808
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,108
Total Expenses
$5,386
Mortgage P&I
121%
$3,769
Property Taxes
9%
$281
Home Insurance
9%
$280
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342