Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.84% first-year return on $176k initial cash invested.
-12.84%
Cash On Cash
3.06%
Cap Rate
0.53
DSCR
$3,944
Rent
-$1,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,508
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,944
Total Expenses
$5,823
Mortgage P&I
92%
$3,633
Property Taxes
15%
$574
Home Insurance
7%
$275
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434