Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.85% first-year return on $181k initial cash invested.
-1.85%
Cash On Cash
5.75%
Cap Rate
0.99
DSCR
$5,997
Rent
-$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,741
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,997
Total Expenses
$6,276
Mortgage P&I
62%
$3,746
Property Taxes
4%
$212
Home Insurance
5%
$278
HOA
0%
$0
Property Management
12%
$720
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$660