Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.92% first-year return on $175k initial cash invested.
-3.92%
Cash On Cash
5.56%
Cap Rate
0.91
DSCR
$6,014
Rent
-$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,014 income − $6,584 expenses = $570 out of pocket
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,454
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,014
Total Expenses
$6,584
Mortgage P&I
63%
$3,783
Property Taxes
8%
$493
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$722
CapEx
4%
$241
Vacancy
3%
$180
Maintenance
4%
$241
Other
11%
$662