Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.93% first-year return on $175k initial cash invested.
-16.93%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$2,456
Rent
-$2,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,456 income − $4,926 expenses = $2,470 out of pocket
Investment Breakdown
|
Purchase Price
$748k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,479
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,456
Total Expenses
$4,926
Mortgage P&I
151%
$3,712
Property Taxes
5%
$117
Home Insurance
11%
$262
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270