Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.11% first-year return on $176k initial cash invested.
-18.11%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$2,472
Rent
-$2,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,472 income − $5,121 expenses = $2,649 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
$2,472
Total Expenses
$5,121
Mortgage P&I
153%
$3,771
Property Taxes
10%
$247
Home Insurance
11%
$262
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272