Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.18% first-year return on $180k initial cash invested.
-8.18%
Cash On Cash
4.29%
Cap Rate
0.73
DSCR
$5,410
Rent
-$1,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$773k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$155k
Closing costs
1%
$7,732
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,410
Total Expenses
$6,639
Mortgage P&I
70%
$3,779
Property Taxes
14%
$742
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$649
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$595