Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.93% first-year return on $176k initial cash invested.
-9.93%
Cash On Cash
3.73%
Cap Rate
0.65
DSCR
$4,312
Rent
-$1,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,543
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,312
Total Expenses
$5,771
Mortgage P&I
84%
$3,630
Property Taxes
9%
$406
Home Insurance
6%
$271
HOA
0%
$0
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474