Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.22% first-year return on $176k initial cash invested.
-19.22%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$3,015
Rent
-$2,814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,015 income − $5,829 expenses = $2,814 out of pocket
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,507
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,015
Total Expenses
$5,829
Mortgage P&I
122%
$3,691
Property Taxes
11%
$325
Home Insurance
26%
$787
HOA
0%
$0
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$90
Maintenance
4%
$121
Other
11%
$332