Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.01% first-year return on $176k initial cash invested.
-20.01%
Cash On Cash
1.23%
Cap Rate
0.21
DSCR
$2,583
Rent
-$2,934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,522
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,583
Total Expenses
$5,517
Mortgage P&I
139%
$3,599
Property Taxes
30%
$770
Home Insurance
10%
$271
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284