Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.68% first-year return on $176k initial cash invested.
-8.68%
Cash On Cash
4.03%
Cap Rate
0.7
DSCR
$4,500
Rent
-$1,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,547
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,500
Total Expenses
$5,777
Mortgage P&I
81%
$3,633
Property Taxes
8%
$352
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495