Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.36% first-year return on $182k initial cash invested.
-9.36%
Cash On Cash
3.93%
Cap Rate
0.67
DSCR
$4,452
Rent
-$1,418
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,802
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,452
Total Expenses
$5,870
Mortgage P&I
85%
$3,798
Property Taxes
6%
$263
Home Insurance
6%
$280
HOA
0%
$15
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490