Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.08% first-year return on $179k initial cash invested.
-9.08%
Cash On Cash
4.17%
Cap Rate
0.7
DSCR
$5,062
Rent
-$1,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,660
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,062
Total Expenses
$6,416
Mortgage P&I
75%
$3,814
Property Taxes
12%
$616
Home Insurance
5%
$266
HOA
0%
$0
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$557