Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.08% first-year return on $177k initial cash invested.
-11.08%
Cash On Cash
3.51%
Cap Rate
0.6
DSCR
$4,222
Rent
-$1,638
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%
$7,593
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,222
Total Expenses
$5,860
Mortgage P&I
87%
$3,693
Property Taxes
11%
$460
Home Insurance
6%
$271
HOA
0%
$0
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464