Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.8% first-year return on $182k initial cash invested.
-9.8%
Cash On Cash
3.91%
Cap Rate
0.66
DSCR
$4,707
Rent
-$1,484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,794
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,707
Total Expenses
$6,191
Mortgage P&I
82%
$3,837
Property Taxes
10%
$474
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518