Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.46% first-year return on $176k initial cash invested.
-16.46%
Cash On Cash
2.12%
Cap Rate
0.36
DSCR
$2,436
Rent
-$2,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,436 income − $4,844 expenses = $2,408 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,436
Total Expenses
$4,844
Mortgage P&I
149%
$3,638
Property Taxes
5%
$117
Home Insurance
11%
$262
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268