Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.57% first-year return on $176k initial cash invested.
-7.57%
Cash On Cash
4.35%
Cap Rate
0.75
DSCR
$4,761
Rent
-$1,109
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,510
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,761
Total Expenses
$5,870
Mortgage P&I
76%
$3,639
Property Taxes
7%
$347
Home Insurance
6%
$266
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$524