Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.39% first-year return on $175k initial cash invested.
-12.39%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$4,214
Rent
-$1,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$748k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,484
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,214
Total Expenses
$6,022
Mortgage P&I
88%
$3,713
Property Taxes
7%
$286
Home Insurance
6%
$266
HOA
8%
$323
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$126
Maintenance
4%
$169
Other
11%
$464