Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.01% first-year return on $175k initial cash invested.
-2.01%
Cash On Cash
6.03%
Cap Rate
0.99
DSCR
$6,501
Rent
-$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,501 income − $6,793 expenses = $292 out of pocket
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,463
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,501
Total Expenses
$6,793
Mortgage P&I
58%
$3,784
Property Taxes
8%
$537
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$780
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$715