Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.42% first-year return on $175k initial cash invested.
-16.42%
Cash On Cash
2.88%
Cap Rate
0.44
DSCR
$3,957
Rent
-$2,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,957 income − $6,348 expenses = $2,391 out of pocket
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,957
Total Expenses
$6,348
Mortgage P&I
102%
$4,022
Property Taxes
18%
$710
Home Insurance
7%
$271
HOA
0%
$0
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435