Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.73% first-year return on $175k initial cash invested.
-7.73%
Cash On Cash
4.43%
Cap Rate
0.75
DSCR
$5,034
Rent
-$1,125
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,456
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,034
Total Expenses
$6,159
Mortgage P&I
73%
$3,677
Property Taxes
5%
$249
Home Insurance
5%
$262
HOA
5%
$260
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$554