Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.37% first-year return on $176k initial cash invested.
-9.37%
Cash On Cash
4.27%
Cap Rate
0.7
DSCR
$5,604
Rent
-$1,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,604 income − $6,974 expenses = $1,370 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,604
Total Expenses
$6,974
Mortgage P&I
68%
$3,814
Property Taxes
18%
$994
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616