Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.07% first-year return on $176k initial cash invested.
-25.07%
Cash On Cash
0.53%
Cap Rate
0.08
DSCR
$1,354
Rent
-$3,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,354 income − $5,020 expenses = $3,666 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,354
Total Expenses
$5,020
Mortgage P&I
291%
$3,942
Property Taxes
26%
$356
Home Insurance
19%
$262
HOA
0%
$0
Property Management
12%
$162
CapEx
4%
$54
Vacancy
3%
$41
Maintenance
4%
$54
Other
11%
$149