Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.73% first-year return on $177k initial cash invested.
-6.73%
Cash On Cash
4.48%
Cap Rate
0.79
DSCR
$5,698
Rent
-$993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$757k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,569
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,698
Total Expenses
$6,691
Mortgage P&I
63%
$3,591
Property Taxes
15%
$845
Home Insurance
5%
$265
HOA
1%
$52
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627