Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.34% first-year return on $176k initial cash invested.
-9.34%
Cash On Cash
3.94%
Cap Rate
0.67
DSCR
$4,167
Rent
-$1,368
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,514
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,167
Total Expenses
$5,535
Mortgage P&I
88%
$3,668
Property Taxes
4%
$172
Home Insurance
7%
$278
HOA
0%
$0
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458