Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.97% first-year return on $176k initial cash invested.
-15.97%
Cash On Cash
2.29%
Cap Rate
0.39
DSCR
$3,398
Rent
-$2,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,506
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,398
Total Expenses
$5,735
Mortgage P&I
107%
$3,631
Property Taxes
20%
$675
Home Insurance
8%
$273
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374