Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.94% first-year return on $175k initial cash invested.
-9.94%
Cash On Cash
3.94%
Cap Rate
0.66
DSCR
$4,635
Rent
-$1,447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,635 income − $6,082 expenses = $1,447 out of pocket
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,462
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,635
Total Expenses
$6,082
Mortgage P&I
80%
$3,711
Property Taxes
10%
$479
Home Insurance
6%
$280
HOA
1%
$37
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$510