Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.15% first-year return on $175k initial cash invested.
-16.15%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$2,626
Rent
-$2,361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,626 income − $4,987 expenses = $2,361 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,626
Total Expenses
$4,987
Mortgage P&I
142%
$3,729
Property Taxes
4%
$103
Home Insurance
10%
$262
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289