Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.54% first-year return on $176k initial cash invested.
-19.54%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$1,872
Rent
-$2,857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,872 income − $4,729 expenses = $2,857 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,872
Total Expenses
$4,729
Mortgage P&I
203%
$3,792
Property Taxes
2%
$38
Home Insurance
14%
$262
HOA
0%
$0
Property Management
12%
$225
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$206