Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.34% first-year return on $175k initial cash invested.
-15.34%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$3,756
Rent
-$2,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,756 income − $5,999 expenses = $2,243 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
$3,756
Total Expenses
$5,999
Mortgage P&I
100%
$3,752
Property Taxes
19%
$708
Home Insurance
7%
$262
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413