Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.52% first-year return on $180k initial cash invested.
-9.52%
Cash On Cash
3.95%
Cap Rate
0.67
DSCR
$4,400
Rent
-$1,429
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
6.2%
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
$4,400
Total Expenses
$5,829
Mortgage P&I
86%
$3,796
Property Taxes
6%
$257
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484