Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.81% first-year return on $175k initial cash invested.
-18.81%
Cash On Cash
2.38%
Cap Rate
0.36
DSCR
$2,826
Rent
-$2,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,826 income − $5,577 expenses = $2,751 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,826
Total Expenses
$5,577
Mortgage P&I
146%
$4,125
Property Taxes
8%
$229
Home Insurance
9%
$262
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311