Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.95% first-year return on $176k initial cash invested.
-10.95%
Cash On Cash
3.94%
Cap Rate
0.63
DSCR
$4,232
Rent
-$1,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,232 income − $5,833 expenses = $1,601 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,232
Total Expenses
$5,833
Mortgage P&I
92%
$3,896
Property Taxes
6%
$236
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466