Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.55% first-year return on $175k initial cash invested.
-14.55%
Cash On Cash
2.58%
Cap Rate
0.45
DSCR
$3,258
Rent
-$2,126
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
$3,258
Total Expenses
$5,384
Mortgage P&I
111%
$3,607
Property Taxes
13%
$408
Home Insurance
8%
$262
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358