Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.27% first-year return on $176k initial cash invested.
-9.27%
Cash On Cash
4.34%
Cap Rate
0.7
DSCR
$5,343
Rent
-$1,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,343 income − $6,700 expenses = $1,357 out of pocket
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,511
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,343
Total Expenses
$6,700
Mortgage P&I
72%
$3,859
Property Taxes
14%
$762
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588