Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.98% first-year return on $178k initial cash invested.
-5.98%
Cash On Cash
4.99%
Cap Rate
0.83
DSCR
$5,415
Rent
-$887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,618
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,415
Total Expenses
$6,302
Mortgage P&I
71%
$3,835
Property Taxes
6%
$350
Home Insurance
5%
$275
HOA
0%
$0
Property Management
12%
$650
CapEx
4%
$217
Vacancy
3%
$162
Maintenance
4%
$217
Other
11%
$596