Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.5% first-year return on $175k initial cash invested.
-4.5%
Cash On Cash
5.43%
Cap Rate
0.89
DSCR
$6,010
Rent
-$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,010 income − $6,665 expenses = $655 out of pocket
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,468
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,010
Total Expenses
$6,665
Mortgage P&I
63%
$3,797
Property Taxes
9%
$564
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$721
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$661