Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.43% first-year return on $175k initial cash invested.
-19.43%
Cash On Cash
1.78%
Cap Rate
0.29
DSCR
$2,978
Rent
-$2,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,978 income − $5,805 expenses = $2,827 out of pocket
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,459
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,978
Total Expenses
$5,805
Mortgage P&I
128%
$3,817
Property Taxes
17%
$521
Home Insurance
15%
$455
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328