Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.69% first-year return on $179k initial cash invested.
-6.69%
Cash On Cash
4.62%
Cap Rate
0.79
DSCR
$5,334
Rent
-$996
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%
$7,652
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,334
Total Expenses
$6,330
Mortgage P&I
70%
$3,731
Property Taxes
9%
$506
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$640
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$587