Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.48% first-year return on $176k initial cash invested.
-18.48%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$3,428
Rent
-$2,702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,428 income − $6,130 expenses = $2,702 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,428
Total Expenses
$6,130
Mortgage P&I
108%
$3,717
Property Taxes
27%
$911
Home Insurance
8%
$262
HOA
2%
$75
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377