Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.4% first-year return on $177k initial cash invested.
-3.4%
Cash On Cash
5.5%
Cap Rate
0.93
DSCR
$5,960
Rent
-$501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$757k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,574
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,960
Total Expenses
$6,461
Mortgage P&I
63%
$3,734
Property Taxes
7%
$421
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$715
CapEx
4%
$238
Vacancy
3%
$179
Maintenance
4%
$238
Other
11%
$656