Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.95% first-year return on $179k initial cash invested.
-8.95%
Cash On Cash
4.05%
Cap Rate
0.69
DSCR
$4,815
Rent
-$1,335
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
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,665
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,815
Total Expenses
$6,150
Mortgage P&I
77%
$3,728
Property Taxes
10%
$480
Home Insurance
6%
$271
HOA
1%
$33
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$144
Maintenance
4%
$193
Other
11%
$530