Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.11% first-year return on $178k initial cash invested.
-8.11%
Cash On Cash
4.34%
Cap Rate
0.73
DSCR
$4,809
Rent
-$1,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,640
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,809
Total Expenses
$6,015
Mortgage P&I
79%
$3,780
Property Taxes
7%
$334
Home Insurance
6%
$267
HOA
0%
$0
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529