Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.7% first-year return on $175k initial cash invested.
-15.7%
Cash On Cash
2.64%
Cap Rate
0.43
DSCR
$2,896
Rent
-$2,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,896 income − $5,192 expenses = $2,296 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,896
Total Expenses
$5,192
Mortgage P&I
132%
$3,830
Property Taxes
4%
$114
Home Insurance
9%
$262
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319