Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.8% first-year return on $175k initial cash invested.
-12.8%
Cash On Cash
3.53%
Cap Rate
0.57
DSCR
$4,630
Rent
-$1,870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,630 income − $6,500 expenses = $1,870 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,630
Total Expenses
$6,500
Mortgage P&I
84%
$3,890
Property Taxes
9%
$439
Home Insurance
6%
$262
HOA
7%
$335
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509