Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.68% first-year return on $175k initial cash invested.
-12.68%
Cash On Cash
3.22%
Cap Rate
0.55
DSCR
$4,479
Rent
-$1,852
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,492
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,479
Total Expenses
$6,331
Mortgage P&I
82%
$3,685
Property Taxes
19%
$837
Home Insurance
6%
$262
HOA
1%
$25
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493