Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.14% first-year return on $182k initial cash invested.
-3.14%
Cash On Cash
5.46%
Cap Rate
0.95
DSCR
$7,176
Rent
-$475
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,799
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,176
Total Expenses
$7,651
Mortgage P&I
52%
$3,735
Property Taxes
16%
$1,179
Home Insurance
4%
$298
HOA
0%
$0
Property Management
12%
$861
CapEx
4%
$287
Vacancy
3%
$215
Maintenance
4%
$287
Other
11%
$789