Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.78% first-year return on $176k initial cash invested.
-18.78%
Cash On Cash
1.63%
Cap Rate
0.28
DSCR
$2,380
Rent
-$2,747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,380
Total Expenses
$5,127
Mortgage P&I
154%
$3,670
Property Taxes
16%
$386
Home Insurance
11%
$262
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262