Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.61% first-year return on $175k initial cash invested.
-8.61%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$4,684
Rent
-$1,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,684 income − $5,943 expenses = $1,259 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,494
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,684
Total Expenses
$5,943
Mortgage P&I
81%
$3,778
Property Taxes
7%
$307
Home Insurance
6%
$266
HOA
0%
$0
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$141
Maintenance
4%
$187
Other
11%
$515