Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.65% first-year return on $175k initial cash invested.
-9.65%
Cash On Cash
4.11%
Cap Rate
0.68
DSCR
$4,898
Rent
-$1,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,898 income − $6,308 expenses = $1,410 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,898
Total Expenses
$6,308
Mortgage P&I
77%
$3,780
Property Taxes
12%
$600
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539