Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.6% first-year return on $182k initial cash invested.
-8.6%
Cash On Cash
4.12%
Cap Rate
0.71
DSCR
$4,960
Rent
-$1,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,812
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,960
Total Expenses
$6,264
Mortgage P&I
76%
$3,785
Property Taxes
11%
$543
Home Insurance
5%
$250
HOA
0%
$0
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$546