Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.35% first-year return on $178k initial cash invested.
-7.35%
Cash On Cash
4.42%
Cap Rate
0.76
DSCR
$4,785
Rent
-$1,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,615
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,785
Total Expenses
$5,875
Mortgage P&I
77%
$3,701
Property Taxes
6%
$272
Home Insurance
6%
$276
HOA
0%
$0
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526