Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.09% first-year return on $180k initial cash invested.
-3.09%
Cash On Cash
5.51%
Cap Rate
0.94
DSCR
$6,190
Rent
-$463
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%
$7,705
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,190
Total Expenses
$6,653
Mortgage P&I
61%
$3,753
Property Taxes
8%
$480
Home Insurance
5%
$285
HOA
0%
$29
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681