Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.31% first-year return on $179k initial cash invested.
-11.31%
Cash On Cash
3.63%
Cap Rate
0.61
DSCR
$5,012
Rent
-$1,687
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,670
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,012
Total Expenses
$6,699
Mortgage P&I
76%
$3,808
Property Taxes
18%
$913
Home Insurance
6%
$276
HOA
0%
$0
Property Management
12%
$601
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$551