Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.36% first-year return on $180k initial cash invested.
-7.36%
Cash On Cash
4.26%
Cap Rate
0.75
DSCR
$4,584
Rent
-$1,106
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$155k
Closing costs
1%
$7,734
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,584
Total Expenses
$5,690
Mortgage P&I
80%
$3,669
Property Taxes
4%
$187
Home Insurance
6%
$276
HOA
0%
$0
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$138
Maintenance
4%
$183
Other
11%
$504