Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.73% first-year return on $180k initial cash invested.
-6.73%
Cash On Cash
4.53%
Cap Rate
0.79
DSCR
$5,474
Rent
-$1,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$155k
Closing costs
1%
$7,736
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,474
Total Expenses
$6,486
Mortgage P&I
68%
$3,714
Property Taxes
12%
$640
Home Insurance
5%
$271
HOA
0%
$0
Property Management
12%
$657
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$602