Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.3% first-year return on $178k initial cash invested.
-9.3%
Cash On Cash
3.83%
Cap Rate
0.67
DSCR
$4,372
Rent
-$1,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,630
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,372
Total Expenses
$5,754
Mortgage P&I
83%
$3,642
Property Taxes
8%
$354
Home Insurance
6%
$271
HOA
0%
$0
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481