Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.06% first-year return on $175k initial cash invested.
-7.06%
Cash On Cash
4.54%
Cap Rate
0.78
DSCR
$5,278
Rent
-$1,033
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
6.2%
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
$5,278
Total Expenses
$6,311
Mortgage P&I
69%
$3,661
Property Taxes
11%
$594
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581