Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.03% first-year return on $179k initial cash invested.
-11.03%
Cash On Cash
3.56%
Cap Rate
0.61
DSCR
$4,286
Rent
-$1,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,689
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,286
Total Expenses
$5,936
Mortgage P&I
88%
$3,757
Property Taxes
11%
$461
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$129
Maintenance
4%
$171
Other
11%
$471