Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.93% first-year return on $175k initial cash invested.
-4.93%
Cash On Cash
5.16%
Cap Rate
0.87
DSCR
$5,700
Rent
-$721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,700
Total Expenses
$6,421
Mortgage P&I
65%
$3,716
Property Taxes
9%
$505
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627