Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.64% first-year return on $175k initial cash invested.
-10.64%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$4,834
Rent
-$1,555
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,497
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,834
Total Expenses
$6,389
Mortgage P&I
77%
$3,708
Property Taxes
16%
$760
Home Insurance
5%
$262
HOA
0%
$16
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532