Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.44% first-year return on $175k initial cash invested.
-18.44%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$3,442
Rent
-$2,693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,442 income − $6,135 expenses = $2,693 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,442
Total Expenses
$6,135
Mortgage P&I
107%
$3,696
Property Taxes
29%
$1,006
Home Insurance
8%
$262
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379