Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.04% first-year return on $175k initial cash invested.
-13.04%
Cash On Cash
3.15%
Cap Rate
0.53
DSCR
$3,315
Rent
-$1,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,315 income − $5,222 expenses = $1,907 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
$3,315
Total Expenses
$5,222
Mortgage P&I
113%
$3,743
Property Taxes
3%
$89
Home Insurance
8%
$262
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365