Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.38% first-year return on $181k initial cash invested.
-14.38%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$4,124
Rent
-$2,166
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,124
Total Expenses
$6,290
Mortgage P&I
94%
$3,891
Property Taxes
15%
$608
Home Insurance
7%
$271
HOA
3%
$117
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454