Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.81% first-year return on $179k initial cash invested.
-11.81%
Cash On Cash
3.34%
Cap Rate
0.57
DSCR
$4,524
Rent
-$1,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,645
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,524
Total Expenses
$6,281
Mortgage P&I
82%
$3,703
Property Taxes
10%
$471
Home Insurance
6%
$268
HOA
7%
$300
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498