Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.29% first-year return on $176k initial cash invested.
-12.29%
Cash On Cash
3.22%
Cap Rate
0.55
DSCR
$3,434
Rent
-$1,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,434
Total Expenses
$5,231
Mortgage P&I
107%
$3,670
Property Taxes
4%
$132
Home Insurance
8%
$262
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378