Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.31% first-year return on $180k initial cash invested.
-2.31%
Cash On Cash
5.7%
Cap Rate
0.98
DSCR
$6,753
Rent
-$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$772k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,716
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,753
Total Expenses
$7,100
Mortgage P&I
55%
$3,744
Property Taxes
12%
$798
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$810
CapEx
4%
$270
Vacancy
3%
$203
Maintenance
4%
$270
Other
11%
$743