Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.44% first-year return on $176k initial cash invested.
-17.44%
Cash On Cash
2.12%
Cap Rate
0.35
DSCR
$2,492
Rent
-$2,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,492 income − $5,043 expenses = $2,551 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,492
Total Expenses
$5,043
Mortgage P&I
151%
$3,775
Property Taxes
6%
$158
Home Insurance
11%
$262
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274