Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.76% first-year return on $177k initial cash invested.
-8.76%
Cash On Cash
4.18%
Cap Rate
0.71
DSCR
$5,090
Rent
-$1,294
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,585
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,090
Total Expenses
$6,384
Mortgage P&I
73%
$3,730
Property Taxes
13%
$653
Home Insurance
5%
$269
HOA
0%
$0
Property Management
12%
$611
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$560