Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.15% first-year return on $178k initial cash invested.
-7.15%
Cash On Cash
4.58%
Cap Rate
0.77
DSCR
$5,206
Rent
-$1,059
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,611
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,206
Total Expenses
$6,265
Mortgage P&I
72%
$3,758
Property Taxes
9%
$464
Home Insurance
5%
$273
HOA
0%
$0
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573