Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.95% first-year return on $176k initial cash invested.
-14.95%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$2,944
Rent
-$2,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,944 income − $5,131 expenses = $2,187 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,944
Total Expenses
$5,131
Mortgage P&I
126%
$3,722
Property Taxes
5%
$146
Home Insurance
9%
$262
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324