Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.72% first-year return on $180k initial cash invested.
-14.72%
Cash On Cash
2.65%
Cap Rate
0.46
DSCR
$4,122
Rent
-$2,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$773k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$155k
Closing costs
1%
$7,734
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,122
Total Expenses
$6,335
Mortgage P&I
91%
$3,758
Property Taxes
21%
$881
Home Insurance
7%
$294
HOA
0%
$0
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453