Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.81% first-year return on $179k initial cash invested.
-1.81%
Cash On Cash
5.8%
Cap Rate
1
DSCR
$6,399
Rent
-$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,653
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,399
Total Expenses
$6,668
Mortgage P&I
58%
$3,714
Property Taxes
8%
$509
Home Insurance
4%
$269
HOA
0%
$0
Property Management
12%
$768
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$704