Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.38% first-year return on $176k initial cash invested.
-16.38%
Cash On Cash
2.63%
Cap Rate
0.42
DSCR
$2,904
Rent
-$2,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,904 income − $5,300 expenses = $2,396 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,904
Total Expenses
$5,300
Mortgage P&I
135%
$3,923
Property Taxes
4%
$129
Home Insurance
9%
$262
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319