Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.69% first-year return on $178k initial cash invested.
-1.69%
Cash On Cash
5.78%
Cap Rate
1
DSCR
$6,704
Rent
-$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,606
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,704
Total Expenses
$6,954
Mortgage P&I
54%
$3,643
Property Taxes
11%
$729
Home Insurance
4%
$273
HOA
0%
$31
Property Management
12%
$804
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$737