Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.64% first-year return on $175k initial cash invested.
-6.64%
Cash On Cash
4.82%
Cap Rate
0.8
DSCR
$5,864
Rent
-$969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,864 income − $6,833 expenses = $969 out of pocket
Investment Breakdown
|
Purchase Price
$748k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,484
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,864
Total Expenses
$6,833
Mortgage P&I
64%
$3,742
Property Taxes
14%
$842
Home Insurance
4%
$254
HOA
0%
$0
Property Management
12%
$704
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$645