Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.19% first-year return on $175k initial cash invested.
-9.19%
Cash On Cash
4.27%
Cap Rate
0.7
DSCR
$5,374
Rent
-$1,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,374 income − $6,718 expenses = $1,344 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,374
Total Expenses
$6,718
Mortgage P&I
71%
$3,796
Property Taxes
14%
$775
Home Insurance
5%
$262
HOA
1%
$58
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$591