Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.3% first-year return on $180k initial cash invested.
-6.3%
Cash On Cash
4.72%
Cap Rate
0.8
DSCR
$5,097
Rent
-$942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,691
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,097
Total Expenses
$6,039
Mortgage P&I
74%
$3,764
Property Taxes
5%
$263
Home Insurance
5%
$278
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561