Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.1% first-year return on $161k initial cash invested.
-11.1%
Cash On Cash
3.75%
Cap Rate
0.65
DSCR
$4,578
Rent
-$1,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,670
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$4,578
Total Expenses
$6,068
Mortgage P&I
81%
$3,703
Property Taxes
12%
$541
Home Insurance
6%
$268
HOA
0%
$0
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$504