Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.21% first-year return on $175k initial cash invested.
-10.21%
Cash On Cash
4.59%
Cap Rate
0.69
DSCR
$5,328
Rent
-$1,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,328 income − $6,821 expenses = $1,493 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
$5,328
Total Expenses
$6,821
Mortgage P&I
78%
$4,146
Property Taxes
11%
$602
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$639
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$586