Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.82% first-year return on $178k initial cash invested.
-12.82%
Cash On Cash
3.36%
Cap Rate
0.55
DSCR
$4,299
Rent
-$1,906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,299 income − $6,205 expenses = $1,906 out of pocket
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,638
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,299
Total Expenses
$6,205
Mortgage P&I
90%
$3,871
Property Taxes
14%
$601
Home Insurance
6%
$271
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473