Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.6% first-year return on $175k initial cash invested.
-9.6%
Cash On Cash
4.07%
Cap Rate
0.68
DSCR
$4,744
Rent
-$1,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,744 income − $6,145 expenses = $1,401 out of pocket
Investment Breakdown
|
Purchase Price
$748k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,481
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,744
Total Expenses
$6,145
Mortgage P&I
79%
$3,749
Property Taxes
11%
$513
Home Insurance
6%
$270
HOA
0%
$0
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522