Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.69% first-year return on $177k initial cash invested.
-7.69%
Cash On Cash
4.49%
Cap Rate
0.75
DSCR
$5,330
Rent
-$1,135
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,581
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,330
Total Expenses
$6,465
Mortgage P&I
70%
$3,757
Property Taxes
12%
$626
Home Insurance
5%
$270
HOA
0%
$0
Property Management
12%
$640
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$586