Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.88% first-year return on $182k initial cash invested.
-7.88%
Cash On Cash
4.35%
Cap Rate
0.75
DSCR
$5,798
Rent
-$1,194
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,802
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,798
Total Expenses
$6,992
Mortgage P&I
65%
$3,792
Property Taxes
16%
$948
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$696
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$638