Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.83% first-year return on $175k initial cash invested.
-6.83%
Cash On Cash
4.63%
Cap Rate
0.78
DSCR
$4,929
Rent
-$998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,929 income − $5,927 expenses = $998 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%
$7,492
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,929
Total Expenses
$5,927
Mortgage P&I
75%
$3,690
Property Taxes
6%
$291
Home Insurance
6%
$271
HOA
0%
$0
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542