Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.03% first-year return on $175k initial cash invested.
-17.03%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$3,702
Rent
-$2,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,702 income − $6,193 expenses = $2,491 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,702
Total Expenses
$6,193
Mortgage P&I
103%
$3,815
Property Taxes
23%
$858
Home Insurance
7%
$262
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407