Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.32% first-year return on $175k initial cash invested.
-10.32%
Cash On Cash
3.84%
Cap Rate
0.65
DSCR
$4,734
Rent
-$1,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,734 income − $6,239 expenses = $1,505 out of pocket
Investment Breakdown
|
Purchase Price
$748k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,477
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,734
Total Expenses
$6,239
Mortgage P&I
78%
$3,710
Property Taxes
14%
$640
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$521