Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.35% first-year return on $175k initial cash invested.
-11.35%
Cash On Cash
3.44%
Cap Rate
0.59
DSCR
$4,623
Rent
-$1,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,455
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,623
Total Expenses
$6,274
Mortgage P&I
78%
$3,605
Property Taxes
18%
$834
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509