Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.32% first-year return on $175k initial cash invested.
-12.32%
Cash On Cash
3.96%
Cap Rate
0.6
DSCR
$4,635
Rent
-$1,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,635 income − $6,431 expenses = $1,796 out of pocket
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,470
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,635
Total Expenses
$6,431
Mortgage P&I
88%
$4,073
Property Taxes
11%
$521
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$510