Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.6% first-year return on $180k initial cash invested.
-6.6%
Cash On Cash
4.67%
Cap Rate
0.8
DSCR
$5,504
Rent
-$990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,708
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,504
Total Expenses
$6,494
Mortgage P&I
68%
$3,768
Property Taxes
10%
$559
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$660
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$605