Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.79% first-year return on $176k initial cash invested.
-4.79%
Cash On Cash
5.09%
Cap Rate
0.87
DSCR
$5,244
Rent
-$700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,244 income − $5,944 expenses = $700 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.2%
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
$5,244
Total Expenses
$5,944
Mortgage P&I
70%
$3,672
Property Taxes
3%
$171
Home Insurance
5%
$262
HOA
1%
$56
Property Management
12%
$629
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$577