Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.43% first-year return on $179k initial cash invested.
-12.43%
Cash On Cash
3.2%
Cap Rate
0.55
DSCR
$4,158
Rent
-$1,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,672
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,158
Total Expenses
$6,013
Mortgage P&I
90%
$3,732
Property Taxes
14%
$597
Home Insurance
7%
$271
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457