Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.14% first-year return on $176k initial cash invested.
-19.14%
Cash On Cash
1.58%
Cap Rate
0.27
DSCR
$1,882
Rent
-$2,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,882 income − $4,681 expenses = $2,799 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,882
Total Expenses
$4,681
Mortgage P&I
197%
$3,714
Property Taxes
4%
$66
Home Insurance
14%
$262
HOA
0%
$0
Property Management
12%
$226
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$207