Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.64% first-year return on $178k initial cash invested.
-8.64%
Cash On Cash
4.11%
Cap Rate
0.71
DSCR
$5,234
Rent
-$1,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,625
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,234
Total Expenses
$6,517
Mortgage P&I
70%
$3,686
Property Taxes
11%
$592
Home Insurance
5%
$259
HOA
4%
$201
Property Management
12%
$628
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$576