Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.83% first-year return on $179k initial cash invested.
-7.83%
Cash On Cash
4.42%
Cap Rate
0.75
DSCR
$5,262
Rent
-$1,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,647
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,262
Total Expenses
$6,427
Mortgage P&I
72%
$3,773
Property Taxes
9%
$476
Home Insurance
5%
$270
HOA
2%
$120
Property Management
12%
$631
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$579