Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.57% first-year return on $175k initial cash invested.
-9.57%
Cash On Cash
3.93%
Cap Rate
0.67
DSCR
$5,142
Rent
-$1,394
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,468
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,142
Total Expenses
$6,536
Mortgage P&I
71%
$3,632
Property Taxes
13%
$659
Home Insurance
5%
$262
HOA
5%
$234
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566