Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.22% first-year return on $175k initial cash invested.
-12.22%
Cash On Cash
4.03%
Cap Rate
0.61
DSCR
$5,019
Rent
-$1,787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,019 income − $6,806 expenses = $1,787 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,019
Total Expenses
$6,806
Mortgage P&I
82%
$4,106
Property Taxes
15%
$731
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$552