Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.34% first-year return on $179k initial cash invested.
-12.34%
Cash On Cash
3.38%
Cap Rate
0.56
DSCR
$3,771
Rent
-$1,844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,771 income − $5,615 expenses = $1,844 out of pocket
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,682
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,771
Total Expenses
$5,615
Mortgage P&I
102%
$3,854
Property Taxes
5%
$198
Home Insurance
7%
$280
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415