Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.2% first-year return on $181k initial cash invested.
-6.2%
Cash On Cash
4.84%
Cap Rate
0.82
DSCR
$6,236
Rent
-$934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,745
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,236
Total Expenses
$7,170
Mortgage P&I
61%
$3,812
Property Taxes
16%
$969
Home Insurance
4%
$270
HOA
0%
$0
Property Management
12%
$748
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$686