Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.43% first-year return on $175k initial cash invested.
-18.43%
Cash On Cash
2.53%
Cap Rate
0.38
DSCR
$4,011
Rent
-$2,692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,011 income − $6,703 expenses = $2,692 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,011
Total Expenses
$6,703
Mortgage P&I
103%
$4,113
Property Taxes
24%
$966
Home Insurance
7%
$262
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441