Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.28% first-year return on $175k initial cash invested.
-8.28%
Cash On Cash
4.63%
Cap Rate
0.74
DSCR
$5,272
Rent
-$1,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,272 income − $6,478 expenses = $1,206 out of pocket
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,467
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,272
Total Expenses
$6,478
Mortgage P&I
73%
$3,874
Property Taxes
10%
$545
Home Insurance
5%
$266
HOA
0%
$0
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580