Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.68% first-year return on $177k initial cash invested.
-7.68%
Cash On Cash
4.55%
Cap Rate
0.76
DSCR
$5,422
Rent
-$1,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,559
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,422
Total Expenses
$6,553
Mortgage P&I
70%
$3,781
Property Taxes
12%
$662
Home Insurance
5%
$266
HOA
0%
$0
Property Management
12%
$651
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$596