Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.29% first-year return on $175k initial cash invested.
-8.29%
Cash On Cash
5.08%
Cap Rate
0.77
DSCR
$6,033
Rent
-$1,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,033 income − $7,245 expenses = $1,212 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,033
Total Expenses
$7,245
Mortgage P&I
69%
$4,146
Property Taxes
13%
$786
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$724
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$664