Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.27% first-year return on $179k initial cash invested.
-9.27%
Cash On Cash
4.06%
Cap Rate
0.69
DSCR
$5,258
Rent
-$1,380
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,646
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,258
Total Expenses
$6,638
Mortgage P&I
72%
$3,760
Property Taxes
14%
$751
Home Insurance
5%
$269
HOA
1%
$71
Property Management
12%
$631
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578