Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.75% first-year return on $175k initial cash invested.
-9.75%
Cash On Cash
3.87%
Cap Rate
0.66
DSCR
$4,576
Rent
-$1,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,467
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,576
Total Expenses
$5,997
Mortgage P&I
80%
$3,647
Property Taxes
12%
$533
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503