Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.39% first-year return on $176k initial cash invested.
-15.39%
Cash On Cash
3.25%
Cap Rate
0.5
DSCR
$4,695
Rent
-$2,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,695 income − $6,958 expenses = $2,263 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,546
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,695
Total Expenses
$6,958
Mortgage P&I
88%
$4,118
Property Taxes
21%
$971
Home Insurance
6%
$273
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516