Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.21% first-year return on $175k initial cash invested.
-8.21%
Cash On Cash
4.27%
Cap Rate
0.72
DSCR
$4,605
Rent
-$1,196
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%
$7,466
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,605
Total Expenses
$5,801
Mortgage P&I
80%
$3,670
Property Taxes
7%
$303
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507