Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.02% first-year return on $180k initial cash invested.
-11.02%
Cash On Cash
3.48%
Cap Rate
0.6
DSCR
$3,957
Rent
-$1,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,701
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,957
Total Expenses
$5,607
Mortgage P&I
94%
$3,723
Property Taxes
7%
$259
Home Insurance
7%
$280
HOA
0%
$0
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435