Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.36% first-year return on $174k initial cash invested.
-14.36%
Cash On Cash
2.53%
Cap Rate
0.44
DSCR
$3,096
Rent
-$2,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$742k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,421
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,096
Total Expenses
$5,177
Mortgage P&I
114%
$3,520
Property Taxes
10%
$305
Home Insurance
10%
$298
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341