Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.19% first-year return on $177k initial cash invested.
-10.19%
Cash On Cash
3.62%
Cap Rate
0.63
DSCR
$4,527
Rent
-$1,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,579
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,527
Total Expenses
$6,032
Mortgage P&I
80%
$3,611
Property Taxes
12%
$545
Home Insurance
6%
$269
HOA
2%
$68
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498