Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.39% first-year return on $176k initial cash invested.
-2.39%
Cash On Cash
5.83%
Cap Rate
0.98
DSCR
$6,918
Rent
-$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,918 income − $7,267 expenses = $349 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%
$7,503
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,918
Total Expenses
$7,267
Mortgage P&I
54%
$3,715
Property Taxes
13%
$921
Home Insurance
4%
$278
HOA
0%
$0
Property Management
12%
$830
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$761