Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.1% first-year return on $177k initial cash invested.
-7.1%
Cash On Cash
4.46%
Cap Rate
0.77
DSCR
$5,355
Rent
-$1,048
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,577
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,355
Total Expenses
$6,403
Mortgage P&I
68%
$3,652
Property Taxes
12%
$662
Home Insurance
5%
$268
HOA
0%
$0
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$589