Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.24% first-year return on $184k initial cash invested.
-3.24%
Cash On Cash
5.52%
Cap Rate
0.93
DSCR
$5,886
Rent
-$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,890
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,886
Total Expenses
$6,382
Mortgage P&I
66%
$3,888
Property Taxes
4%
$218
Home Insurance
5%
$276
HOA
0%
$0
Property Management
12%
$706
CapEx
4%
$235
Vacancy
3%
$177
Maintenance
4%
$235
Other
11%
$647