Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.98% first-year return on $176k initial cash invested.
-5.98%
Cash On Cash
4.98%
Cap Rate
0.83
DSCR
$5,406
Rent
-$875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,406 income − $6,281 expenses = $875 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,406
Total Expenses
$6,281
Mortgage P&I
70%
$3,769
Property Taxes
7%
$405
Home Insurance
5%
$262
HOA
0%
$7
Property Management
12%
$649
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$595