Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.42% first-year return on $179k initial cash invested.
-9.42%
Cash On Cash
4.06%
Cap Rate
0.68
DSCR
$5,198
Rent
-$1,408
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,683
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,198
Total Expenses
$6,606
Mortgage P&I
73%
$3,802
Property Taxes
15%
$768
Home Insurance
5%
$268
HOA
0%
$0
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572