Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.88% first-year return on $175k initial cash invested.
-9.88%
Cash On Cash
3.97%
Cap Rate
0.67
DSCR
$4,980
Rent
-$1,439
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,468
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,980
Total Expenses
$6,419
Mortgage P&I
75%
$3,711
Property Taxes
10%
$512
Home Insurance
5%
$238
HOA
5%
$265
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$548