Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.22% first-year return on $174k initial cash invested.
-13.22%
Cash On Cash
2.96%
Cap Rate
0.51
DSCR
$3,681
Rent
-$1,919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,438
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,681
Total Expenses
$5,600
Mortgage P&I
98%
$3,609
Property Taxes
9%
$346
Home Insurance
7%
$266
HOA
3%
$128
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405