Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.43% first-year return on $176k initial cash invested.
-11.43%
Cash On Cash
3.61%
Cap Rate
0.6
DSCR
$3,834
Rent
-$1,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,834 income − $5,505 expenses = $1,671 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
$3,834
Total Expenses
$5,505
Mortgage P&I
98%
$3,773
Property Taxes
4%
$167
Home Insurance
7%
$262
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422