Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.14% first-year return on $175k initial cash invested.
-14.14%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$3,434
Rent
-$2,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,434 income − $5,501 expenses = $2,067 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,434
Total Expenses
$5,501
Mortgage P&I
108%
$3,707
Property Taxes
11%
$365
Home Insurance
8%
$262
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378