Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.92% first-year return on $176k initial cash invested.
-15.92%
Cash On Cash
2.63%
Cap Rate
0.43
DSCR
$2,925
Rent
-$2,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,925 income − $5,254 expenses = $2,329 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,925
Total Expenses
$5,254
Mortgage P&I
132%
$3,855
Property Taxes
5%
$142
Home Insurance
9%
$262
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322