Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.2% first-year return on $176k initial cash invested.
-16.2%
Cash On Cash
2.98%
Cap Rate
0.46
DSCR
$4,010
Rent
-$2,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,010 income − $6,379 expenses = $2,369 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
7.2%
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
$4,010
Total Expenses
$6,379
Mortgage P&I
102%
$4,074
Property Taxes
17%
$681
Home Insurance
7%
$262
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441