Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.24% first-year return on $175k initial cash invested.
-15.24%
Cash On Cash
2.87%
Cap Rate
0.46
DSCR
$3,556
Rent
-$2,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,556 income − $5,782 expenses = $2,226 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,556
Total Expenses
$5,782
Mortgage P&I
109%
$3,877
Property Taxes
12%
$434
Home Insurance
7%
$262
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391