Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.42% first-year return on $175k initial cash invested.
-12.42%
Cash On Cash
3.32%
Cap Rate
0.56
DSCR
$4,266
Rent
-$1,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,266 income − $6,078 expenses = $1,812 out of pocket
Investment Breakdown
|
Purchase Price
$748k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,477
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,266
Total Expenses
$6,078
Mortgage P&I
87%
$3,709
Property Taxes
14%
$588
Home Insurance
6%
$275
HOA
1%
$55
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$469