Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.61% first-year return on $184k initial cash invested.
-6.61%
Cash On Cash
4.9%
Cap Rate
0.8
DSCR
$5,718
Rent
-$1,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,923
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,718
Total Expenses
$6,733
Mortgage P&I
70%
$4,023
Property Taxes
9%
$520
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$686
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$629