Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.62% first-year return on $175k initial cash invested.
-12.62%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$3,710
Rent
-$1,845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,710 income − $5,555 expenses = $1,845 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,710
Total Expenses
$5,555
Mortgage P&I
101%
$3,765
Property Taxes
7%
$268
Home Insurance
7%
$262
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408