Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.07% first-year return on $177k initial cash invested.
-12.07%
Cash On Cash
3.23%
Cap Rate
0.56
DSCR
$3,968
Rent
-$1,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,549
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,968
Total Expenses
$5,744
Mortgage P&I
92%
$3,650
Property Taxes
12%
$481
Home Insurance
7%
$264
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436