Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.15% first-year return on $184k initial cash invested.
-9.15%
Cash On Cash
4.21%
Cap Rate
0.7
DSCR
$5,312
Rent
-$1,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,896
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,312
Total Expenses
$6,714
Mortgage P&I
75%
$3,963
Property Taxes
13%
$667
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$637
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$584