Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.87% first-year return on $175k initial cash invested.
-10.87%
Cash On Cash
3.72%
Cap Rate
0.63
DSCR
$5,534
Rent
-$1,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,534 income − $7,122 expenses = $1,588 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,534
Total Expenses
$7,122
Mortgage P&I
67%
$3,692
Property Taxes
20%
$1,079
Home Insurance
5%
$262
HOA
4%
$208
Property Management
12%
$664
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$609