Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.24% first-year return on $175k initial cash invested.
-17.24%
Cash On Cash
2.43%
Cap Rate
0.39
DSCR
$2,922
Rent
-$2,521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,922 income − $5,443 expenses = $2,521 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,922
Total Expenses
$5,443
Mortgage P&I
134%
$3,924
Property Taxes
9%
$263
Home Insurance
9%
$262
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321