Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.41% first-year return on $182k initial cash invested.
-16.41%
Cash On Cash
2.52%
Cap Rate
0.41
DSCR
$3,962
Rent
-$2,484
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,795
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,962
Total Expenses
$6,446
Mortgage P&I
100%
$3,960
Property Taxes
19%
$755
Home Insurance
10%
$385
HOA
0%
$0
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$436