Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.26% first-year return on $178k initial cash invested.
-11.26%
Cash On Cash
3.41%
Cap Rate
0.59
DSCR
$4,071
Rent
-$1,668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,604
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,071
Total Expenses
$5,739
Mortgage P&I
90%
$3,665
Property Taxes
10%
$409
Home Insurance
7%
$280
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448