Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.51% first-year return on $175k initial cash invested.
-9.51%
Cash On Cash
4.06%
Cap Rate
0.68
DSCR
$4,820
Rent
-$1,385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,820 income − $6,205 expenses = $1,385 out of pocket
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,820
Total Expenses
$6,205
Mortgage P&I
77%
$3,721
Property Taxes
12%
$584
Home Insurance
5%
$261
HOA
0%
$0
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$530