Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.35% first-year return on $178k initial cash invested.
-8.35%
Cash On Cash
4.43%
Cap Rate
0.74
DSCR
$5,674
Rent
-$1,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,640
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,674
Total Expenses
$6,916
Mortgage P&I
68%
$3,834
Property Taxes
13%
$744
Home Insurance
5%
$271
HOA
2%
$138
Property Management
12%
$681
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$624