Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.04% first-year return on $175k initial cash invested.
-12.04%
Cash On Cash
3.22%
Cap Rate
0.56
DSCR
$3,948
Rent
-$1,759
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%
$7,493
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,948
Total Expenses
$5,707
Mortgage P&I
91%
$3,609
Property Taxes
12%
$486
Home Insurance
7%
$270
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434