Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.45% first-year return on $181k initial cash invested.
-13.45%
Cash On Cash
2.95%
Cap Rate
0.51
DSCR
$3,982
Rent
-$2,028
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,761
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,982
Total Expenses
$6,010
Mortgage P&I
95%
$3,779
Property Taxes
13%
$524
Home Insurance
7%
$279
HOA
2%
$75
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$438