Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.97% first-year return on $178k initial cash invested.
-4.97%
Cash On Cash
5.15%
Cap Rate
0.87
DSCR
$6,644
Rent
-$737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,610
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,644
Total Expenses
$7,381
Mortgage P&I
56%
$3,737
Property Taxes
13%
$834
Home Insurance
4%
$271
HOA
4%
$280
Property Management
12%
$797
CapEx
4%
$266
Vacancy
3%
$199
Maintenance
4%
$266
Other
11%
$731