Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.48% first-year return on $175k initial cash invested.
-13.48%
Cash On Cash
3.17%
Cap Rate
0.52
DSCR
$3,969
Rent
-$1,970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,969 income − $5,939 expenses = $1,970 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,493
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,969
Total Expenses
$5,939
Mortgage P&I
96%
$3,793
Property Taxes
13%
$525
Home Insurance
7%
$271
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437