Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.59% first-year return on $181k initial cash invested.
-11.59%
Cash On Cash
3.5%
Cap Rate
0.59
DSCR
$4,274
Rent
-$1,745
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
6.3%
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
$4,274
Total Expenses
$6,019
Mortgage P&I
90%
$3,833
Property Taxes
11%
$462
Home Insurance
6%
$271
HOA
0%
$0
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470