Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.48% first-year return on $175k initial cash invested.
-8.48%
Cash On Cash
4.51%
Cap Rate
0.73
DSCR
$5,187
Rent
-$1,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,187 income − $6,425 expenses = $1,238 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,487
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,187
Total Expenses
$6,425
Mortgage P&I
74%
$3,847
Property Taxes
11%
$549
Home Insurance
5%
$266
HOA
0%
$0
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$156
Maintenance
4%
$207
Other
11%
$571