Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.33% first-year return on $175k initial cash invested.
-9.33%
Cash On Cash
4.13%
Cap Rate
0.69
DSCR
$5,518
Rent
-$1,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,518 income − $6,876 expenses = $1,358 out of pocket
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,463
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,518
Total Expenses
$6,876
Mortgage P&I
67%
$3,707
Property Taxes
19%
$1,033
Home Insurance
5%
$259
HOA
0%
$0
Property Management
12%
$662
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$607