Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.55% first-year return on $179k initial cash invested.
-9.55%
Cash On Cash
3.88%
Cap Rate
0.67
DSCR
$4,636
Rent
-$1,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,644
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,636
Total Expenses
$6,057
Mortgage P&I
80%
$3,705
Property Taxes
11%
$501
Home Insurance
6%
$276
HOA
0%
$0
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$510