Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.68% first-year return on $173k initial cash invested.
-11.68%
Cash On Cash
3.23%
Cap Rate
0.56
DSCR
$3,309
Rent
-$1,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,399
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,309
Total Expenses
$4,996
Mortgage P&I
107%
$3,544
Property Taxes
2%
$69
Home Insurance
8%
$259
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364