Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.77% first-year return on $175k initial cash invested.
-9.77%
Cash On Cash
4%
Cap Rate
0.67
DSCR
$4,392
Rent
-$1,427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,392 income − $5,819 expenses = $1,427 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,489
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,392
Total Expenses
$5,819
Mortgage P&I
85%
$3,749
Property Taxes
5%
$223
Home Insurance
6%
$270
HOA
2%
$83
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483