Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.8% first-year return on $177k initial cash invested.
-0.8%
Cash On Cash
6.06%
Cap Rate
1.04
DSCR
$6,486
Rent
-$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,592
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,486
Total Expenses
$6,604
Mortgage P&I
57%
$3,692
Property Taxes
7%
$436
Home Insurance
4%
$262
HOA
0%
$10
Property Management
12%
$778
CapEx
4%
$259
Vacancy
3%
$195
Maintenance
4%
$259
Other
11%
$713