Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.49% first-year return on $183k initial cash invested.
-10.49%
Cash On Cash
3.63%
Cap Rate
0.62
DSCR
$4,317
Rent
-$1,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$152k
Closing costs
1%
$7,575
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,317
Total Expenses
$5,917
Mortgage P&I
86%
$3,716
Property Taxes
11%
$467
Home Insurance
6%
$265
HOA
0%
$0
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$475