Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.14% first-year return on $176k initial cash invested.
-4.14%
Cash On Cash
5.29%
Cap Rate
0.9
DSCR
$5,596
Rent
-$609
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,546
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,596
Total Expenses
$6,205
Mortgage P&I
66%
$3,711
Property Taxes
6%
$328
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616