Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.18% first-year return on $176k initial cash invested.
-0.18%
Cash On Cash
6.11%
Cap Rate
1.07
DSCR
$6,552
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,552
Total Expenses
$6,579
Mortgage P&I
55%
$3,583
Property Taxes
8%
$506
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$786
CapEx
4%
$262
Vacancy
3%
$197
Maintenance
4%
$262
Other
11%
$721