Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.01% first-year return on $179k initial cash invested.
-6.01%
Cash On Cash
4.96%
Cap Rate
0.82
DSCR
$5,414
Rent
-$895
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,648
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,414
Total Expenses
$6,309
Mortgage P&I
71%
$3,839
Property Taxes
7%
$358
Home Insurance
5%
$270
HOA
0%
$0
Property Management
12%
$650
CapEx
4%
$217
Vacancy
3%
$162
Maintenance
4%
$217
Other
11%
$596