Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.67% first-year return on $176k initial cash invested.
-6.67%
Cash On Cash
4.61%
Cap Rate
0.79
DSCR
$5,190
Rent
-$980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,539
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,190
Total Expenses
$6,170
Mortgage P&I
71%
$3,667
Property Taxes
9%
$462
Home Insurance
5%
$275
HOA
0%
$0
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571