Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.16% first-year return on $175k initial cash invested.
-15.16%
Cash On Cash
3.1%
Cap Rate
0.49
DSCR
$4,394
Rent
-$2,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,394 income − $6,611 expenses = $2,217 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
7.0%
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
$4,394
Total Expenses
$6,611
Mortgage P&I
91%
$3,981
Property Taxes
20%
$874
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483