Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.98% first-year return on $178k initial cash invested.
-9.98%
Cash On Cash
3.91%
Cap Rate
0.66
DSCR
$4,662
Rent
-$1,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,662 income − $6,142 expenses = $1,480 out of pocket
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,615
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,662
Total Expenses
$6,142
Mortgage P&I
81%
$3,774
Property Taxes
11%
$509
Home Insurance
6%
$275
HOA
0%
$0
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$513