Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.53% first-year return on $175k initial cash invested.
-1.53%
Cash On Cash
5.96%
Cap Rate
1.01
DSCR
$6,171
Rent
-$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,171 income − $6,395 expenses = $224 out of pocket
Investment Breakdown
|
Purchase Price
$748k
Downpayment
20.0%
Interest Rate
6.3%
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
$6,171
Total Expenses
$6,395
Mortgage P&I
60%
$3,694
Property Taxes
6%
$340
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$741
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$679