Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.35% first-year return on $178k initial cash invested.
-11.35%
Cash On Cash
3.5%
Cap Rate
0.6
DSCR
$4,692
Rent
-$1,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,619
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,692
Total Expenses
$6,375
Mortgage P&I
79%
$3,720
Property Taxes
17%
$788
Home Insurance
6%
$271
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516