Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.56% first-year return on $177k initial cash invested.
-12.56%
Cash On Cash
3.71%
Cap Rate
0.58
DSCR
$4,839
Rent
-$1,854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,839 income − $6,693 expenses = $1,854 out of pocket
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,577
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,839
Total Expenses
$6,693
Mortgage P&I
83%
$4,000
Property Taxes
16%
$772
Home Insurance
6%
$275
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$532