Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.69% first-year return on $175k initial cash invested.
-23.69%
Cash On Cash
0.89%
Cap Rate
0.14
DSCR
$1,932
Rent
-$3,464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,932 income − $5,396 expenses = $3,464 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,932
Total Expenses
$5,396
Mortgage P&I
204%
$3,943
Property Taxes
28%
$534
Home Insurance
14%
$262
HOA
0%
$0
Property Management
12%
$232
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$213