Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.81% first-year return on $175k initial cash invested.
-11.81%
Cash On Cash
3.56%
Cap Rate
0.59
DSCR
$4,220
Rent
-$1,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,220
Total Expenses
$5,945
Mortgage P&I
90%
$3,779
Property Taxes
7%
$315
Home Insurance
10%
$416
HOA
0%
$0
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464