Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11% first-year return on $181k initial cash invested.
-11%
Cash On Cash
3.39%
Cap Rate
0.59
DSCR
$4,068
Rent
-$1,662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$778k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$156k
Closing costs
1%
$7,778
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,068
Total Expenses
$5,730
Mortgage P&I
91%
$3,695
Property Taxes
8%
$336
Home Insurance
7%
$276
HOA
1%
$40
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447