Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.95% first-year return on $175k initial cash invested.
-7.95%
Cash On Cash
4.86%
Cap Rate
0.76
DSCR
$5,498
Rent
-$1,159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,498 income − $6,657 expenses = $1,159 out of pocket
Investment Breakdown
|
Purchase Price
$748k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,477
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,498
Total Expenses
$6,657
Mortgage P&I
72%
$3,969
Property Taxes
10%
$556
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$660
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$605