Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.43% first-year return on $178k initial cash invested.
-13.43%
Cash On Cash
2.83%
Cap Rate
0.49
DSCR
$3,796
Rent
-$1,990
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,608
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,796
Total Expenses
$5,786
Mortgage P&I
96%
$3,632
Property Taxes
7%
$261
Home Insurance
7%
$271
HOA
9%
$330
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418