Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.25% first-year return on $175k initial cash invested.
-10.25%
Cash On Cash
3.83%
Cap Rate
0.65
DSCR
$5,019
Rent
-$1,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,492
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,019
Total Expenses
$6,516
Mortgage P&I
73%
$3,685
Property Taxes
17%
$837
Home Insurance
5%
$262
HOA
1%
$25
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$552