Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.03% first-year return on $176k initial cash invested.
-13.03%
Cash On Cash
3.79%
Cap Rate
0.58
DSCR
$4,198
Rent
-$1,906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,198 income − $6,104 expenses = $1,906 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,198
Total Expenses
$6,104
Mortgage P&I
98%
$4,106
Property Taxes
7%
$308
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462