Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.45% first-year return on $176k initial cash invested.
-10.45%
Cash On Cash
3.74%
Cap Rate
0.64
DSCR
$4,724
Rent
-$1,536
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
$4,724
Total Expenses
$6,260
Mortgage P&I
78%
$3,699
Property Taxes
15%
$692
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520