Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.6% first-year return on $179k initial cash invested.
-10.6%
Cash On Cash
3.83%
Cap Rate
0.64
DSCR
$5,440
Rent
-$1,580
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%
$7,658
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,440
Total Expenses
$7,020
Mortgage P&I
70%
$3,806
Property Taxes
16%
$876
Home Insurance
5%
$273
HOA
4%
$215
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$598