Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.92% first-year return on $179k initial cash invested.
-7.92%
Cash On Cash
4.33%
Cap Rate
0.74
DSCR
$5,442
Rent
-$1,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,654
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,442
Total Expenses
$6,621
Mortgage P&I
68%
$3,720
Property Taxes
14%
$768
Home Insurance
5%
$271
HOA
0%
$11
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599