Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.68% first-year return on $175k initial cash invested.
-11.68%
Cash On Cash
3.59%
Cap Rate
0.59
DSCR
$3,915
Rent
-$1,708
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,496
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,915
Total Expenses
$5,623
Mortgage P&I
97%
$3,796
Property Taxes
6%
$224
Home Insurance
7%
$271
HOA
0%
$0
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$117
Maintenance
4%
$157
Other
11%
$431