Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.73% first-year return on $175k initial cash invested.
-21.73%
Cash On Cash
1.24%
Cap Rate
0.2
DSCR
$2,444
Rent
-$3,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,444 income − $5,621 expenses = $3,177 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
$2,444
Total Expenses
$5,621
Mortgage P&I
158%
$3,853
Property Taxes
28%
$675
Home Insurance
11%
$262
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269