Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.95% first-year return on $175k initial cash invested.
-12.95%
Cash On Cash
3.85%
Cap Rate
0.58
DSCR
$4,564
Rent
-$1,883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,564 income − $6,447 expenses = $1,883 out of pocket
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,453
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,564
Total Expenses
$6,447
Mortgage P&I
90%
$4,090
Property Taxes
3%
$127
Home Insurance
6%
$262
HOA
9%
$415
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$502