Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.57% first-year return on $175k initial cash invested.
-4.57%
Cash On Cash
5.4%
Cap Rate
0.88
DSCR
$5,648
Rent
-$668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,648 income − $6,316 expenses = $668 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,495
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,648
Total Expenses
$6,316
Mortgage P&I
68%
$3,816
Property Taxes
6%
$318
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621