Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.9% first-year return on $182k initial cash invested.
-9.9%
Cash On Cash
3.71%
Cap Rate
0.65
DSCR
$4,676
Rent
-$1,498
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,788
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,676
Total Expenses
$6,174
Mortgage P&I
80%
$3,719
Property Taxes
13%
$593
Home Insurance
6%
$273
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514