Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.55% first-year return on $179k initial cash invested.
-12.55%
Cash On Cash
3.19%
Cap Rate
0.54
DSCR
$3,686
Rent
-$1,875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,678
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,686
Total Expenses
$5,561
Mortgage P&I
102%
$3,767
Property Taxes
6%
$236
Home Insurance
8%
$279
HOA
1%
$27
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$405