Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.5% first-year return on $179k initial cash invested.
-8.5%
Cash On Cash
4.17%
Cap Rate
0.71
DSCR
$4,890
Rent
-$1,265
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
6.2%
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
$4,890
Total Expenses
$6,155
Mortgage P&I
76%
$3,727
Property Taxes
10%
$479
Home Insurance
6%
$285
HOA
0%
$0
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538