Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.32% first-year return on $176k initial cash invested.
-10.32%
Cash On Cash
4.48%
Cap Rate
0.68
DSCR
$5,426
Rent
-$1,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,426 income − $6,936 expenses = $1,510 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
7.2%
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
$5,426
Total Expenses
$6,936
Mortgage P&I
75%
$4,091
Property Taxes
14%
$738
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$651
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$597