Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.38% first-year return on $176k initial cash invested.
-8.38%
Cash On Cash
4.79%
Cap Rate
0.75
DSCR
$5,878
Rent
-$1,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,878 income − $7,103 expenses = $1,225 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
7.0%
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
$5,878
Total Expenses
$7,103
Mortgage P&I
68%
$3,981
Property Taxes
15%
$862
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$705
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$647