Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.76% first-year return on $175k initial cash invested.
-11.76%
Cash On Cash
3.82%
Cap Rate
0.6
DSCR
$4,030
Rent
-$1,720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,030 income − $5,750 expenses = $1,720 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,030
Total Expenses
$5,750
Mortgage P&I
98%
$3,946
Property Taxes
4%
$172
Home Insurance
7%
$262
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443