Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.12% first-year return on $174k initial cash invested.
-12.12%
Cash On Cash
3.5%
Cap Rate
0.58
DSCR
$4,636
Rent
-$1,762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,451
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,636
Total Expenses
$6,398
Mortgage P&I
81%
$3,752
Property Taxes
12%
$563
Home Insurance
6%
$262
HOA
5%
$246
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$510