Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.72% first-year return on $176k initial cash invested.
-14.72%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$3,747
Rent
-$2,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,747 income − $5,903 expenses = $2,156 out of pocket
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,512
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,747
Total Expenses
$5,903
Mortgage P&I
101%
$3,783
Property Taxes
15%
$576
Home Insurance
7%
$270
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412