Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.94% first-year return on $183k initial cash invested.
-13.94%
Cash On Cash
2.73%
Cap Rate
0.47
DSCR
$3,294
Rent
-$2,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,838
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,294
Total Expenses
$5,415
Mortgage P&I
115%
$3,773
Property Taxes
7%
$242
Home Insurance
9%
$280
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362