Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.75% first-year return on $177k initial cash invested.
-11.75%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$4,257
Rent
-$1,736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,586
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,257
Total Expenses
$5,993
Mortgage P&I
88%
$3,761
Property Taxes
12%
$511
Home Insurance
6%
$274
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468