Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.25% first-year return on $175k initial cash invested.
-8.25%
Cash On Cash
4.32%
Cap Rate
0.72
DSCR
$4,584
Rent
-$1,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,584 income − $5,786 expenses = $1,202 out of pocket
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,465
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,584
Total Expenses
$5,786
Mortgage P&I
81%
$3,705
Property Taxes
6%
$252
Home Insurance
6%
$271
HOA
0%
$0
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$138
Maintenance
4%
$183
Other
11%
$504