Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.71% first-year return on $175k initial cash invested.
-9.71%
Cash On Cash
3.97%
Cap Rate
0.67
DSCR
$4,484
Rent
-$1,418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,484 income − $5,902 expenses = $1,418 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,484
Total Expenses
$5,902
Mortgage P&I
83%
$3,714
Property Taxes
9%
$402
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$135
Maintenance
4%
$179
Other
11%
$493