Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.3% first-year return on $176k initial cash invested.
-14.3%
Cash On Cash
2.69%
Cap Rate
0.46
DSCR
$3,596
Rent
-$2,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,525
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,596
Total Expenses
$5,693
Mortgage P&I
101%
$3,641
Property Taxes
15%
$557
Home Insurance
8%
$271
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396