Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.07% first-year return on $175k initial cash invested.
-23.07%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$1,528
Rent
-$3,370
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
6.7%
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
$1,528
Total Expenses
$4,898
Mortgage P&I
252%
$3,848
Property Taxes
18%
$269
Home Insurance
17%
$262
HOA
0%
$0
Property Management
12%
$183
CapEx
4%
$61
Vacancy
3%
$46
Maintenance
4%
$61
Other
11%
$168