Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.96% first-year return on $175k initial cash invested.
-13.96%
Cash On Cash
2.73%
Cap Rate
0.47
DSCR
$3,615
Rent
-$2,030
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,454
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,615
Total Expenses
$5,645
Mortgage P&I
99%
$3,579
Property Taxes
16%
$574
Home Insurance
7%
$262
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$108
Maintenance
4%
$145
Other
11%
$398