Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.71% first-year return on $183k initial cash invested.
-13.71%
Cash On Cash
2.93%
Cap Rate
0.5
DSCR
$4,863
Rent
-$2,089
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,847
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,863
Total Expenses
$6,952
Mortgage P&I
78%
$3,808
Property Taxes
17%
$839
Home Insurance
6%
$280
HOA
8%
$370
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$535