Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.36% first-year return on $178k initial cash invested.
-10.36%
Cash On Cash
3.96%
Cap Rate
0.65
DSCR
$4,770
Rent
-$1,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,770 income − $6,309 expenses = $1,539 out of pocket
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,628
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,770
Total Expenses
$6,309
Mortgage P&I
81%
$3,863
Property Taxes
11%
$520
Home Insurance
6%
$271
HOA
1%
$33
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525