Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.08% first-year return on $177k initial cash invested.
-8.08%
Cash On Cash
4.23%
Cap Rate
0.73
DSCR
$4,714
Rent
-$1,191
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,569
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,714
Total Expenses
$5,905
Mortgage P&I
78%
$3,671
Property Taxes
7%
$314
Home Insurance
6%
$280
HOA
1%
$36
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$141
Maintenance
4%
$189
Other
11%
$519