Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.95% first-year return on $175k initial cash invested.
-10.95%
Cash On Cash
3.8%
Cap Rate
0.63
DSCR
$5,338
Rent
-$1,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,338 income − $6,934 expenses = $1,596 out of pocket
Investment Breakdown
|
Purchase Price
$748k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,475
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,338
Total Expenses
$6,934
Mortgage P&I
70%
$3,746
Property Taxes
15%
$826
Home Insurance
5%
$266
HOA
5%
$280
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$587