Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.35% first-year return on $175k initial cash invested.
-11.35%
Cash On Cash
4.5%
Cap Rate
0.66
DSCR
$5,571
Rent
-$1,654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,571 income − $7,225 expenses = $1,654 out of pocket
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,469
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,571
Total Expenses
$7,225
Mortgage P&I
76%
$4,233
Property Taxes
13%
$736
Home Insurance
5%
$262
HOA
2%
$99
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613