Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.3% first-year return on $175k initial cash invested.
-13.3%
Cash On Cash
3.23%
Cap Rate
0.53
DSCR
$3,758
Rent
-$1,940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,758 income − $5,698 expenses = $1,940 out of pocket
Investment Breakdown
|
Purchase Price
$748k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,479
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,758
Total Expenses
$5,698
Mortgage P&I
101%
$3,805
Property Taxes
9%
$350
Home Insurance
7%
$266
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413