Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.39% first-year return on $178k initial cash invested.
-11.39%
Cash On Cash
3.44%
Cap Rate
0.59
DSCR
$4,329
Rent
-$1,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,613
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,329
Total Expenses
$6,017
Mortgage P&I
85%
$3,697
Property Taxes
13%
$574
Home Insurance
6%
$275
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476