Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.05% first-year return on $176k initial cash invested.
-5.05%
Cash On Cash
5%
Cap Rate
0.85
DSCR
$5,106
Rent
-$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,106
Total Expenses
$5,844
Mortgage P&I
72%
$3,657
Property Taxes
4%
$189
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562