Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.57% first-year return on $177k initial cash invested.
-14.57%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$3,832
Rent
-$2,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,595
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,832
Total Expenses
$5,987
Mortgage P&I
98%
$3,770
Property Taxes
16%
$617
Home Insurance
7%
$275
HOA
1%
$22
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422