Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.5% first-year return on $179k initial cash invested.
-14.5%
Cash On Cash
2.74%
Cap Rate
0.47
DSCR
$4,401
Rent
-$2,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,681
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,401
Total Expenses
$6,567
Mortgage P&I
85%
$3,745
Property Taxes
16%
$720
Home Insurance
6%
$269
HOA
8%
$337
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484