Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.03% first-year return on $178k initial cash invested.
-8.03%
Cash On Cash
4.28%
Cap Rate
0.74
DSCR
$5,649
Rent
-$1,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,640
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,649
Total Expenses
$6,843
Mortgage P&I
65%
$3,694
Property Taxes
17%
$958
Home Insurance
5%
$271
HOA
0%
$0
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621