Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.52% first-year return on $175k initial cash invested.
-20.52%
Cash On Cash
1.94%
Cap Rate
0.29
DSCR
$2,223
Rent
-$2,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,223 income − $5,222 expenses = $2,999 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,494
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,223
Total Expenses
$5,222
Mortgage P&I
185%
$4,120
Property Taxes
4%
$83
Home Insurance
12%
$262
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245