Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.26% first-year return on $175k initial cash invested.
-11.26%
Cash On Cash
3.82%
Cap Rate
0.62
DSCR
$4,521
Rent
-$1,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,521 income − $6,166 expenses = $1,645 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,521
Total Expenses
$6,166
Mortgage P&I
85%
$3,848
Property Taxes
10%
$430
Home Insurance
6%
$262
HOA
2%
$88
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$497