Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.2% first-year return on $175k initial cash invested.
-11.2%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$4,082
Rent
-$1,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,082 income − $5,717 expenses = $1,635 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,486
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,082
Total Expenses
$5,717
Mortgage P&I
91%
$3,697
Property Taxes
8%
$341
Home Insurance
7%
$292
HOA
0%
$0
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$449