Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.54% first-year return on $175k initial cash invested.
-6.54%
Cash On Cash
5.48%
Cap Rate
0.83
DSCR
$6,522
Rent
-$955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,522 income − $7,477 expenses = $955 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
7.3%
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
$6,522
Total Expenses
$7,477
Mortgage P&I
63%
$4,113
Property Taxes
14%
$884
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$783
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$717