Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.78% first-year return on $179k initial cash invested.
-5.78%
Cash On Cash
5.03%
Cap Rate
0.84
DSCR
$5,862
Rent
-$864
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,680
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,862
Total Expenses
$6,726
Mortgage P&I
66%
$3,847
Property Taxes
11%
$618
Home Insurance
5%
$269
HOA
0%
$0
Property Management
12%
$703
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$645