Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.59% first-year return on $176k initial cash invested.
-7.59%
Cash On Cash
4.27%
Cap Rate
0.75
DSCR
$5,109
Rent
-$1,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,517
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,109
Total Expenses
$6,221
Mortgage P&I
70%
$3,582
Property Taxes
12%
$636
Home Insurance
5%
$267
HOA
0%
$0
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562