Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.39% first-year return on $176k initial cash invested.
-9.39%
Cash On Cash
4.73%
Cap Rate
0.73
DSCR
$6,344
Rent
-$1,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,344 income − $7,717 expenses = $1,373 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
$6,344
Total Expenses
$7,717
Mortgage P&I
64%
$4,075
Property Taxes
16%
$1,040
Home Insurance
4%
$271
HOA
3%
$174
Property Management
12%
$761
CapEx
4%
$254
Vacancy
3%
$190
Maintenance
4%
$254
Other
11%
$698