Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.08% first-year return on $176k initial cash invested.
-11.08%
Cash On Cash
3.5%
Cap Rate
0.6
DSCR
$4,124
Rent
-$1,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,526
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,124
Total Expenses
$5,749
Mortgage P&I
89%
$3,652
Property Taxes
8%
$338
Home Insurance
8%
$313
HOA
1%
$43
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454