Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.06% first-year return on $175k initial cash invested.
-9.06%
Cash On Cash
4.09%
Cap Rate
0.69
DSCR
$4,690
Rent
-$1,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,690 income − $6,009 expenses = $1,319 out of pocket
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,465
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,690
Total Expenses
$6,009
Mortgage P&I
78%
$3,673
Property Taxes
7%
$332
Home Insurance
6%
$298
HOA
2%
$110
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516