Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.4% first-year return on $181k initial cash invested.
-15.4%
Cash On Cash
2.58%
Cap Rate
0.44
DSCR
$4,292
Rent
-$2,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$777k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,773
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,292
Total Expenses
$6,618
Mortgage P&I
89%
$3,822
Property Taxes
25%
$1,060
Home Insurance
6%
$276
HOA
0%
$0
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472