Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.88% first-year return on $179k initial cash invested.
-4.88%
Cash On Cash
5.04%
Cap Rate
0.87
DSCR
$6,134
Rent
-$726
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,646
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,134
Total Expenses
$6,860
Mortgage P&I
60%
$3,695
Property Taxes
10%
$618
Home Insurance
4%
$262
HOA
3%
$200
Property Management
12%
$736
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$675