Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.55% first-year return on $175k initial cash invested.
-12.55%
Cash On Cash
3.44%
Cap Rate
0.56
DSCR
$4,026
Rent
-$1,828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,026 income − $5,854 expenses = $1,828 out of pocket
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,463
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,026
Total Expenses
$5,854
Mortgage P&I
94%
$3,804
Property Taxes
9%
$360
Home Insurance
7%
$271
HOA
1%
$50
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443