Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.76% first-year return on $179k initial cash invested.
-4.76%
Cash On Cash
5.25%
Cap Rate
0.88
DSCR
$6,218
Rent
-$708
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,650
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,218
Total Expenses
$6,926
Mortgage P&I
61%
$3,805
Property Taxes
12%
$738
Home Insurance
4%
$268
HOA
0%
$0
Property Management
12%
$746
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$684