Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.26% first-year return on $175k initial cash invested.
-16.26%
Cash On Cash
2.15%
Cap Rate
0.38
DSCR
$3,390
Rent
-$2,375
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
6.0%
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
$3,390
Total Expenses
$5,765
Mortgage P&I
106%
$3,584
Property Taxes
22%
$732
Home Insurance
8%
$262
HOA
1%
$33
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373