Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.82% first-year return on $175k initial cash invested.
-15.82%
Cash On Cash
2.67%
Cap Rate
0.43
DSCR
$3,066
Rent
-$2,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,066 income − $5,379 expenses = $2,313 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,066
Total Expenses
$5,379
Mortgage P&I
126%
$3,858
Property Taxes
7%
$216
Home Insurance
9%
$262
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337