Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.09% first-year return on $176k initial cash invested.
-3.09%
Cash On Cash
5.59%
Cap Rate
0.94
DSCR
$6,182
Rent
-$452
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,514
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,182
Total Expenses
$6,634
Mortgage P&I
60%
$3,704
Property Taxes
9%
$567
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$742
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$680