Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.56% first-year return on $176k initial cash invested.
-8.56%
Cash On Cash
4.17%
Cap Rate
0.72
DSCR
$5,757
Rent
-$1,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,524
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,757
Total Expenses
$7,013
Mortgage P&I
63%
$3,641
Property Taxes
19%
$1,078
Home Insurance
5%
$297
HOA
1%
$40
Property Management
12%
$691
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$633