Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.04% first-year return on $178k initial cash invested.
-9.04%
Cash On Cash
4.53%
Cap Rate
0.71
DSCR
$4,806
Rent
-$1,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,806 income − $6,147 expenses = $1,341 out of pocket
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,622
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,806
Total Expenses
$6,147
Mortgage P&I
84%
$4,029
Property Taxes
4%
$208
Home Insurance
6%
$276
HOA
0%
$0
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529