Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.34% first-year return on $178k initial cash invested.
-10.34%
Cash On Cash
3.81%
Cap Rate
0.64
DSCR
$4,617
Rent
-$1,535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,625
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,617
Total Expenses
$6,152
Mortgage P&I
82%
$3,774
Property Taxes
12%
$545
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$554
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$508