Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.04% first-year return on $176k initial cash invested.
-9.04%
Cash On Cash
4.05%
Cap Rate
0.69
DSCR
$4,132
Rent
-$1,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,132 income − $5,454 expenses = $1,322 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,132
Total Expenses
$5,454
Mortgage P&I
89%
$3,686
Property Taxes
2%
$101
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$455