Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.36% first-year return on $175k initial cash invested.
-4.36%
Cash On Cash
5.11%
Cap Rate
0.88
DSCR
$5,152
Rent
-$637
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
6.1%
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
$5,152
Total Expenses
$5,789
Mortgage P&I
70%
$3,621
Property Taxes
3%
$154
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$618
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567