Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.11% first-year return on $175k initial cash invested.
-14.11%
Cash On Cash
3.23%
Cap Rate
0.52
DSCR
$4,228
Rent
-$2,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,228 income − $6,289 expenses = $2,061 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,228
Total Expenses
$6,289
Mortgage P&I
92%
$3,910
Property Taxes
16%
$680
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$465