Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.14% first-year return on $179k initial cash invested.
-17.14%
Cash On Cash
2.1%
Cap Rate
0.36
DSCR
$4,743
Rent
-$2,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,663
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,743
Total Expenses
$7,298
Mortgage P&I
78%
$3,705
Property Taxes
32%
$1,527
Home Insurance
10%
$453
HOA
0%
$0
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522