Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.34% first-year return on $180k initial cash invested.
-13.34%
Cash On Cash
2.95%
Cap Rate
0.51
DSCR
$4,128
Rent
-$2,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$773k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$155k
Closing costs
1%
$7,728
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,128
Total Expenses
$6,132
Mortgage P&I
91%
$3,739
Property Taxes
17%
$711
Home Insurance
7%
$279
HOA
0%
$0
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454