Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.1% first-year return on $176k initial cash invested.
-14.1%
Cash On Cash
2.97%
Cap Rate
0.49
DSCR
$3,690
Rent
-$2,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,690 income − $5,752 expenses = $2,062 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%
$7,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,690
Total Expenses
$5,752
Mortgage P&I
102%
$3,772
Property Taxes
12%
$460
Home Insurance
7%
$262
HOA
0%
$2
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406
Projection Charts
Investment Value YoY