Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.48% first-year return on $176k initial cash invested.
-7.48%
Cash On Cash
4.23%
Cap Rate
0.75
DSCR
$4,962
Rent
-$1,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,529
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,962
Total Expenses
$6,060
Mortgage P&I
72%
$3,555
Property Taxes
11%
$548
Home Insurance
5%
$271
HOA
0%
$0
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$546