Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.82% first-year return on $177k initial cash invested.
-11.82%
Cash On Cash
3.33%
Cap Rate
0.57
DSCR
$3,744
Rent
-$1,744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$757k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,572
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,744
Total Expenses
$5,488
Mortgage P&I
99%
$3,696
Property Taxes
7%
$246
Home Insurance
7%
$273
HOA
0%
$0
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412