Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.07% first-year return on $177k initial cash invested.
-14.07%
Cash On Cash
2.72%
Cap Rate
0.47
DSCR
$3,384
Rent
-$2,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,589
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,384
Total Expenses
$5,464
Mortgage P&I
108%
$3,665
Property Taxes
11%
$373
Home Insurance
8%
$276
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372