Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.44% first-year return on $176k initial cash invested.
-16.44%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$3,574
Rent
-$2,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,574 income − $5,979 expenses = $2,405 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,574
Total Expenses
$5,979
Mortgage P&I
106%
$3,773
Property Taxes
20%
$729
Home Insurance
7%
$262
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393