Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.77% first-year return on $175k initial cash invested.
-16.77%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$4,440
Rent
-$2,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,440 income − $6,890 expenses = $2,450 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,440
Total Expenses
$6,890
Mortgage P&I
84%
$3,734
Property Taxes
31%
$1,384
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$488