Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.29% first-year return on $178k initial cash invested.
-11.29%
Cash On Cash
4.17%
Cap Rate
0.64
DSCR
$5,230
Rent
-$1,675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,230 income − $6,905 expenses = $1,675 out of pocket
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,619
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,230
Total Expenses
$6,905
Mortgage P&I
79%
$4,111
Property Taxes
14%
$749
Home Insurance
5%
$267
HOA
0%
$0
Property Management
12%
$628
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575