Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.01% first-year return on $181k initial cash invested.
-5.01%
Cash On Cash
5.14%
Cap Rate
0.87
DSCR
$6,020
Rent
-$756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,758
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,020
Total Expenses
$6,776
Mortgage P&I
64%
$3,838
Property Taxes
9%
$516
Home Insurance
5%
$282
HOA
2%
$93
Property Management
12%
$722
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$662