Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.61% first-year return on $178k initial cash invested.
-2.61%
Cash On Cash
5.68%
Cap Rate
0.96
DSCR
$6,340
Rent
-$388
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,628
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,340
Total Expenses
$6,728
Mortgage P&I
59%
$3,742
Property Taxes
9%
$557
Home Insurance
4%
$273
HOA
0%
$0
Property Management
12%
$761
CapEx
4%
$254
Vacancy
3%
$190
Maintenance
4%
$254
Other
11%
$697