Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.4% first-year return on $175k initial cash invested.
-0.4%
Cash On Cash
6.42%
Cap Rate
1.06
DSCR
$7,138
Rent
-$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,138 income − $7,197 expenses = $59 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,495
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,138
Total Expenses
$7,197
Mortgage P&I
53%
$3,782
Property Taxes
10%
$707
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$857
CapEx
4%
$286
Vacancy
3%
$214
Maintenance
4%
$286
Other
11%
$785