Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.1% first-year return on $175k initial cash invested.
-15.1%
Cash On Cash
2.41%
Cap Rate
0.42
DSCR
$2,614
Rent
-$2,208
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
6.0%
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
$2,614
Total Expenses
$4,822
Mortgage P&I
138%
$3,611
Property Taxes
2%
$59
Home Insurance
10%
$262
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$78
Maintenance
4%
$105
Other
11%
$288