Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.3% first-year return on $176k initial cash invested.
-11.3%
Cash On Cash
3.8%
Cap Rate
0.62
DSCR
$5,442
Rent
-$1,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,442 income − $7,094 expenses = $1,652 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,442
Total Expenses
$7,094
Mortgage P&I
70%
$3,808
Property Taxes
22%
$1,173
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599