Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.98% first-year return on $176k initial cash invested.
-20.98%
Cash On Cash
1.38%
Cap Rate
0.22
DSCR
$1,972
Rent
-$3,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,972 income − $5,040 expenses = $3,068 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,972
Total Expenses
$5,040
Mortgage P&I
195%
$3,851
Property Taxes
13%
$256
Home Insurance
13%
$262
HOA
0%
$0
Property Management
12%
$237
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$217