Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.38% first-year return on $175k initial cash invested.
-3.38%
Cash On Cash
5.62%
Cap Rate
0.93
DSCR
$5,979
Rent
-$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,979 income − $6,473 expenses = $494 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,494
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,979
Total Expenses
$6,473
Mortgage P&I
63%
$3,766
Property Taxes
7%
$395
Home Insurance
4%
$263
HOA
0%
$17
Property Management
12%
$717
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$658