Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.11% first-year return on $175k initial cash invested.
-15.11%
Cash On Cash
2.57%
Cap Rate
0.44
DSCR
$4,648
Rent
-$2,210
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
6.1%
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
$4,648
Total Expenses
$6,858
Mortgage P&I
78%
$3,632
Property Taxes
29%
$1,344
Home Insurance
6%
$262
HOA
1%
$40
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511