Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.26% first-year return on $176k initial cash invested.
-7.26%
Cash On Cash
4.43%
Cap Rate
0.76
DSCR
$4,767
Rent
-$1,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,536
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,767
Total Expenses
$5,834
Mortgage P&I
77%
$3,658
Property Taxes
4%
$202
Home Insurance
6%
$282
HOA
1%
$71
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$524