Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.95% first-year return on $176k initial cash invested.
-7.95%
Cash On Cash
5.03%
Cap Rate
0.77
DSCR
$5,762
Rent
-$1,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,762 income − $6,925 expenses = $1,163 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
7.2%
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
$5,762
Total Expenses
$6,925
Mortgage P&I
71%
$4,078
Property Taxes
10%
$600
Home Insurance
5%
$262
HOA
0%
$27
Property Management
12%
$691
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$634