Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.83% first-year return on $176k initial cash invested.
-20.83%
Cash On Cash
1.1%
Cap Rate
0.19
DSCR
$3,006
Rent
-$3,047
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
6.0%
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
$3,006
Total Expenses
$6,053
Mortgage P&I
120%
$3,614
Property Taxes
38%
$1,155
Home Insurance
9%
$262
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331