Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.19% first-year return on $175k initial cash invested.
-15.19%
Cash On Cash
2.87%
Cap Rate
0.46
DSCR
$3,518
Rent
-$2,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,518 income − $5,740 expenses = $2,222 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,518
Total Expenses
$5,740
Mortgage P&I
110%
$3,874
Property Taxes
12%
$407
Home Insurance
7%
$262
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387