Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.81% first-year return on $176k initial cash invested.
-11.81%
Cash On Cash
3.26%
Cap Rate
0.56
DSCR
$3,795
Rent
-$1,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,506
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,795
Total Expenses
$5,523
Mortgage P&I
95%
$3,618
Property Taxes
9%
$337
Home Insurance
7%
$278
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417