Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.19% first-year return on $176k initial cash invested.
-11.19%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$4,480
Rent
-$1,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,480 income − $6,121 expenses = $1,641 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,522
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,480
Total Expenses
$6,121
Mortgage P&I
84%
$3,754
Property Taxes
13%
$582
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493