Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.84% first-year return on $175k initial cash invested.
-6.84%
Cash On Cash
4.56%
Cap Rate
0.79
DSCR
$5,996
Rent
-$1,000
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,491
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,996
Total Expenses
$6,996
Mortgage P&I
60%
$3,605
Property Taxes
14%
$860
Home Insurance
4%
$262
HOA
4%
$229
Property Management
12%
$720
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$660