Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.06% first-year return on $176k initial cash invested.
-3.06%
Cash On Cash
5.51%
Cap Rate
0.94
DSCR
$5,883
Rent
-$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,513
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,883
Total Expenses
$6,331
Mortgage P&I
62%
$3,664
Property Taxes
7%
$406
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$706
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$647