Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.55% first-year return on $178k initial cash invested.
-11.55%
Cash On Cash
3.42%
Cap Rate
0.58
DSCR
$4,154
Rent
-$1,712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,614
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,154
Total Expenses
$5,866
Mortgage P&I
89%
$3,715
Property Taxes
11%
$442
Home Insurance
7%
$271
HOA
1%
$26
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457