Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.7% first-year return on $182k initial cash invested.
-9.7%
Cash On Cash
4.01%
Cap Rate
0.68
DSCR
$5,524
Rent
-$1,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,796
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,524
Total Expenses
$6,993
Mortgage P&I
70%
$3,851
Property Taxes
14%
$758
Home Insurance
5%
$280
HOA
4%
$225
Property Management
12%
$663
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$608