Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.7% first-year return on $175k initial cash invested.
-9.7%
Cash On Cash
3.87%
Cap Rate
0.66
DSCR
$4,514
Rent
-$1,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,514 income − $5,929 expenses = $1,415 out of pocket
Investment Breakdown
|
Purchase Price
$748k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,481
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,514
Total Expenses
$5,929
Mortgage P&I
81%
$3,645
Property Taxes
11%
$479
Home Insurance
6%
$269
HOA
0%
$0
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$135
Maintenance
4%
$181
Other
11%
$497