Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.75% first-year return on $180k initial cash invested.
-8.75%
Cash On Cash
4.18%
Cap Rate
0.71
DSCR
$4,966
Rent
-$1,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,699
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,966
Total Expenses
$6,276
Mortgage P&I
76%
$3,790
Property Taxes
11%
$524
Home Insurance
6%
$273
HOA
0%
$0
Property Management
12%
$596
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$546