Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.2% first-year return on $175k initial cash invested.
-6.2%
Cash On Cash
4.87%
Cap Rate
0.82
DSCR
$5,530
Rent
-$905
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,530
Total Expenses
$6,435
Mortgage P&I
67%
$3,722
Property Taxes
10%
$571
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$664
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$608