Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.93% first-year return on $182k initial cash invested.
-6.93%
Cash On Cash
4.71%
Cap Rate
0.79
DSCR
$5,632
Rent
-$1,050
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%
$7,799
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,632
Total Expenses
$6,682
Mortgage P&I
69%
$3,883
Property Taxes
11%
$611
Home Insurance
5%
$273
HOA
0%
$0
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$620