Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.57% first-year return on $175k initial cash invested.
-11.57%
Cash On Cash
3.74%
Cap Rate
0.61
DSCR
$4,407
Rent
-$1,692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,407
Total Expenses
$6,099
Mortgage P&I
87%
$3,853
Property Taxes
11%
$486
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$529
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$485