Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.79% first-year return on $175k initial cash invested.
-18.79%
Cash On Cash
1.91%
Cap Rate
0.31
DSCR
$3,530
Rent
-$2,745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,530 income − $6,275 expenses = $2,745 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
$3,530
Total Expenses
$6,275
Mortgage P&I
107%
$3,794
Property Taxes
28%
$992
Home Insurance
8%
$276
HOA
0%
$13
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388