Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.39% first-year return on $176k initial cash invested.
-8.39%
Cash On Cash
4.47%
Cap Rate
0.74
DSCR
$6,003
Rent
-$1,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,003 income − $7,230 expenses = $1,227 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,504
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,003
Total Expenses
$7,230
Mortgage P&I
63%
$3,781
Property Taxes
19%
$1,164
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$720
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$660