Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.09% first-year return on $176k initial cash invested.
-13.09%
Cash On Cash
3.93%
Cap Rate
0.59
DSCR
$4,940
Rent
-$1,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,940 income − $6,854 expenses = $1,914 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,940
Total Expenses
$6,854
Mortgage P&I
84%
$4,174
Property Taxes
15%
$738
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$543