Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.75% first-year return on $179k initial cash invested.
-8.75%
Cash On Cash
4.18%
Cap Rate
0.71
DSCR
$5,114
Rent
-$1,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,668
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,114
Total Expenses
$6,419
Mortgage P&I
74%
$3,769
Property Taxes
12%
$637
Home Insurance
5%
$273
HOA
0%
$0
Property Management
12%
$614
CapEx
4%
$205
Vacancy
3%
$153
Maintenance
4%
$205
Other
11%
$563