Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.45% first-year return on $179k initial cash invested.
-14.45%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$3,928
Rent
-$2,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,928 income − $6,083 expenses = $2,155 out of pocket
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,667
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,928
Total Expenses
$6,083
Mortgage P&I
98%
$3,858
Property Taxes
16%
$617
Home Insurance
7%
$273
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432