Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.49% first-year return on $175k initial cash invested.
-7.49%
Cash On Cash
4.71%
Cap Rate
0.77
DSCR
$5,776
Rent
-$1,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,776 income − $6,870 expenses = $1,094 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,776
Total Expenses
$6,870
Mortgage P&I
66%
$3,802
Property Taxes
15%
$843
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635