Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.45% first-year return on $175k initial cash invested.
-13.45%
Cash On Cash
3.08%
Cap Rate
0.51
DSCR
$3,381
Rent
-$1,957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,381 income − $5,338 expenses = $1,957 out of pocket
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,457
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,381
Total Expenses
$5,338
Mortgage P&I
110%
$3,733
Property Taxes
5%
$176
Home Insurance
8%
$280
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372