Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.12% first-year return on $182k initial cash invested.
-11.12%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$5,445
Rent
-$1,684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,796
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,445
Total Expenses
$7,129
Mortgage P&I
71%
$3,870
Property Taxes
21%
$1,119
Home Insurance
5%
$280
HOA
0%
$9
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599