Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.97% first-year return on $175k initial cash invested.
-6.97%
Cash On Cash
4.62%
Cap Rate
0.78
DSCR
$4,599
Rent
-$1,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,599 income − $5,618 expenses = $1,019 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,599
Total Expenses
$5,618
Mortgage P&I
81%
$3,724
Property Taxes
1%
$68
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506