Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.35% first-year return on $177k initial cash invested.
-10.35%
Cash On Cash
3.75%
Cap Rate
0.64
DSCR
$4,536
Rent
-$1,523
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
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,552
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,536
Total Expenses
$6,059
Mortgage P&I
82%
$3,700
Property Taxes
12%
$550
Home Insurance
6%
$268
HOA
0%
$0
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$499