Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.83% first-year return on $179k initial cash invested.
-12.83%
Cash On Cash
3.24%
Cap Rate
0.55
DSCR
$5,232
Rent
-$1,915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,670
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,232
Total Expenses
$7,147
Mortgage P&I
72%
$3,775
Property Taxes
25%
$1,322
Home Insurance
5%
$254
HOA
0%
$17
Property Management
12%
$628
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$576