Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.68% first-year return on $177k initial cash invested.
-9.68%
Cash On Cash
3.86%
Cap Rate
0.66
DSCR
$4,545
Rent
-$1,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,551
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,545
Total Expenses
$5,970
Mortgage P&I
81%
$3,673
Property Taxes
11%
$477
Home Insurance
6%
$275
HOA
0%
$0
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500