Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.81% first-year return on $181k initial cash invested.
-11.81%
Cash On Cash
3.29%
Cap Rate
0.57
DSCR
$3,730
Rent
-$1,779
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
6.1%
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
$3,730
Total Expenses
$5,509
Mortgage P&I
101%
$3,756
Property Taxes
6%
$214
Home Insurance
7%
$271
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410