Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.79% first-year return on $175k initial cash invested.
-8.79%
Cash On Cash
4.19%
Cap Rate
0.71
DSCR
$4,836
Rent
-$1,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,466
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,836
Total Expenses
$6,117
Mortgage P&I
76%
$3,693
Property Taxes
11%
$519
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532