Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.43% first-year return on $175k initial cash invested.
-4.43%
Cash On Cash
5.24%
Cap Rate
0.89
DSCR
$5,667
Rent
-$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,667 income − $6,311 expenses = $644 out of pocket
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,667
Total Expenses
$6,311
Mortgage P&I
65%
$3,670
Property Taxes
8%
$459
Home Insurance
5%
$255
HOA
0%
$0
Property Management
12%
$680
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$623