Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.73% first-year return on $180k initial cash invested.
-10.73%
Cash On Cash
3.79%
Cap Rate
0.64
DSCR
$6,048
Rent
-$1,608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,703
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,048
Total Expenses
$7,656
Mortgage P&I
63%
$3,797
Property Taxes
16%
$976
Home Insurance
5%
$278
HOA
9%
$549
Property Management
12%
$726
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$665