Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.48% first-year return on $179k initial cash invested.
-11.48%
Cash On Cash
3.7%
Cap Rate
0.61
DSCR
$5,325
Rent
-$1,714
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,678
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,325
Total Expenses
$7,039
Mortgage P&I
73%
$3,867
Property Taxes
14%
$722
Home Insurance
5%
$269
HOA
7%
$370
Property Management
12%
$639
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$586