Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.91% first-year return on $177k initial cash invested.
-14.91%
Cash On Cash
2.66%
Cap Rate
0.45
DSCR
$3,543
Rent
-$2,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,543 income − $5,746 expenses = $2,203 out of pocket
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,584
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,543
Total Expenses
$5,746
Mortgage P&I
106%
$3,740
Property Taxes
13%
$444
Home Insurance
8%
$271
HOA
2%
$86
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390