Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.04% first-year return on $175k initial cash invested.
-12.04%
Cash On Cash
4.32%
Cap Rate
0.64
DSCR
$5,277
Rent
-$1,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,277 income − $7,036 expenses = $1,759 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
7.6%
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
$5,277
Total Expenses
$7,036
Mortgage P&I
80%
$4,245
Property Taxes
14%
$736
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580