Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.23% first-year return on $175k initial cash invested.
-11.23%
Cash On Cash
3.73%
Cap Rate
0.62
DSCR
$4,605
Rent
-$1,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,605 income − $6,240 expenses = $1,635 out of pocket
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,465
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,605
Total Expenses
$6,240
Mortgage P&I
82%
$3,770
Property Taxes
14%
$642
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507