Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.46% first-year return on $178k initial cash invested.
-16.46%
Cash On Cash
2.37%
Cap Rate
0.39
DSCR
$3,488
Rent
-$2,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,488 income − $5,934 expenses = $2,446 out of pocket
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,636
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,488
Total Expenses
$5,934
Mortgage P&I
109%
$3,811
Property Taxes
19%
$655
Home Insurance
8%
$280
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384