Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.89% first-year return on $184k initial cash invested.
-7.89%
Cash On Cash
4.29%
Cap Rate
0.74
DSCR
$5,458
Rent
-$1,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$159k
Closing costs
1%
$7,927
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,458
Total Expenses
$6,671
Mortgage P&I
70%
$3,831
Property Taxes
13%
$698
Home Insurance
5%
$287
HOA
0%
$0
Property Management
12%
$655
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600