Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.21% first-year return on $181k initial cash invested.
-15.21%
Cash On Cash
2.3%
Cap Rate
0.41
DSCR
$3,142
Rent
-$2,291
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
5.8%
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
$3,142
Total Expenses
$5,433
Mortgage P&I
116%
$3,651
Property Taxes
14%
$442
Home Insurance
9%
$271
HOA
0%
$0
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346