Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.18% first-year return on $181k initial cash invested.
-10.18%
Cash On Cash
3.63%
Cap Rate
0.63
DSCR
$4,540
Rent
-$1,535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,759
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,540
Total Expenses
$6,075
Mortgage P&I
82%
$3,701
Property Taxes
9%
$422
Home Insurance
6%
$278
HOA
3%
$130
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$499