Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.69% first-year return on $178k initial cash invested.
-7.69%
Cash On Cash
4.42%
Cap Rate
0.75
DSCR
$5,583
Rent
-$1,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,607
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,583
Total Expenses
$6,722
Mortgage P&I
67%
$3,721
Property Taxes
9%
$487
Home Insurance
5%
$270
HOA
6%
$347
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$614