Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.76% first-year return on $181k initial cash invested.
-6.76%
Cash On Cash
4.76%
Cap Rate
0.79
DSCR
$5,318
Rent
-$1,018
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,747
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,318
Total Expenses
$6,336
Mortgage P&I
73%
$3,878
Property Taxes
7%
$376
Home Insurance
5%
$273
HOA
0%
$0
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$585