Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.51% first-year return on $175k initial cash invested.
-9.51%
Cash On Cash
4.13%
Cap Rate
0.68
DSCR
$4,476
Rent
-$1,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,476 income − $5,867 expenses = $1,391 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,476
Total Expenses
$5,867
Mortgage P&I
85%
$3,792
Property Taxes
6%
$267
Home Insurance
6%
$262
HOA
1%
$25
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492