Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.25% first-year return on $176k initial cash invested.
-8.25%
Cash On Cash
4.49%
Cap Rate
0.73
DSCR
$4,564
Rent
-$1,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,564 income − $5,770 expenses = $1,206 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,564
Total Expenses
$5,770
Mortgage P&I
84%
$3,828
Property Taxes
3%
$127
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$502