Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.72% first-year return on $175k initial cash invested.
-6.72%
Cash On Cash
4.93%
Cap Rate
0.8
DSCR
$5,316
Rent
-$982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,316 income − $6,298 expenses = $982 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.7%
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
$5,316
Total Expenses
$6,298
Mortgage P&I
72%
$3,849
Property Taxes
7%
$379
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$159
Maintenance
4%
$213
Other
11%
$585