Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.06% first-year return on $173k initial cash invested.
-15.06%
Cash On Cash
2.66%
Cap Rate
0.45
DSCR
$3,946
Rent
-$2,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,398
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,946
Total Expenses
$6,122
Mortgage P&I
93%
$3,660
Property Taxes
14%
$549
Home Insurance
7%
$259
HOA
8%
$312
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434