Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10% first-year return on $175k initial cash invested.
-10%
Cash On Cash
4.02%
Cap Rate
0.66
DSCR
$4,726
Rent
-$1,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,726 income − $6,187 expenses = $1,461 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,494
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,726
Total Expenses
$6,187
Mortgage P&I
80%
$3,781
Property Taxes
10%
$477
Home Insurance
6%
$262
HOA
1%
$60
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520