Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.16% first-year return on $178k initial cash invested.
-11.16%
Cash On Cash
3.42%
Cap Rate
0.59
DSCR
$3,890
Rent
-$1,655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,619
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,890
Total Expenses
$5,545
Mortgage P&I
94%
$3,672
Property Taxes
6%
$252
Home Insurance
7%
$278
HOA
0%
$19
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428