Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.36% first-year return on $174k initial cash invested.
-13.36%
Cash On Cash
3.03%
Cap Rate
0.51
DSCR
$3,294
Rent
-$1,936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,425
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,294
Total Expenses
$5,230
Mortgage P&I
112%
$3,681
Property Taxes
5%
$151
Home Insurance
8%
$271
HOA
0%
$7
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362