Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.11% first-year return on $175k initial cash invested.
-6.11%
Cash On Cash
4.92%
Cap Rate
0.82
DSCR
$5,103
Rent
-$893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,103 income − $5,996 expenses = $893 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,498
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,103
Total Expenses
$5,996
Mortgage P&I
74%
$3,762
Property Taxes
5%
$238
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561