Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.75% first-year return on $176k initial cash invested.
-6.75%
Cash On Cash
5.4%
Cap Rate
0.82
DSCR
$5,514
Rent
-$987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,514 income − $6,501 expenses = $987 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
7.4%
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
$5,514
Total Expenses
$6,501
Mortgage P&I
75%
$4,143
Property Taxes
3%
$168
Home Insurance
5%
$262
HOA
1%
$52
Property Management
12%
$662
CapEx
4%
$221
Vacancy
3%
$165
Maintenance
4%
$221
Other
11%
$607