Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.53% first-year return on $175k initial cash invested.
-15.53%
Cash On Cash
2.95%
Cap Rate
0.46
DSCR
$3,664
Rent
-$2,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,664 income − $5,934 expenses = $2,270 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,493
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,664
Total Expenses
$5,934
Mortgage P&I
108%
$3,968
Property Taxes
12%
$457
Home Insurance
7%
$262
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403