Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.79% first-year return on $182k initial cash invested.
-10.79%
Cash On Cash
3.41%
Cap Rate
0.6
DSCR
$4,474
Rent
-$1,633
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
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,795
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,474
Total Expenses
$6,107
Mortgage P&I
82%
$3,666
Property Taxes
14%
$641
Home Insurance
6%
$279
HOA
0%
$0
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492