Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.94% first-year return on $177k initial cash invested.
-11.94%
Cash On Cash
3.46%
Cap Rate
0.58
DSCR
$4,610
Rent
-$1,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,561
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,610
Total Expenses
$6,369
Mortgage P&I
81%
$3,753
Property Taxes
16%
$725
Home Insurance
6%
$270
HOA
1%
$55
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507