Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.31% first-year return on $179k initial cash invested.
-7.31%
Cash On Cash
4.67%
Cap Rate
0.77
DSCR
$5,562
Rent
-$1,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,676
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,562
Total Expenses
$6,653
Mortgage P&I
69%
$3,854
Property Taxes
12%
$654
Home Insurance
5%
$255
HOA
0%
$0
Property Management
12%
$667
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$612