Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.38% first-year return on $174k initial cash invested.
-10.38%
Cash On Cash
3.79%
Cap Rate
0.65
DSCR
$5,469
Rent
-$1,508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,446
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,469
Total Expenses
$6,977
Mortgage P&I
67%
$3,638
Property Taxes
16%
$867
Home Insurance
5%
$268
HOA
6%
$344
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$602