Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.89% first-year return on $176k initial cash invested.
-5.89%
Cash On Cash
4.98%
Cap Rate
0.84
DSCR
$6,705
Rent
-$862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,705 income − $7,567 expenses = $862 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.3%
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
$6,705
Total Expenses
$7,567
Mortgage P&I
55%
$3,707
Property Taxes
20%
$1,318
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$805
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$738