Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.6% first-year return on $179k initial cash invested.
-7.6%
Cash On Cash
4.76%
Cap Rate
0.76
DSCR
$4,881
Rent
-$1,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,881 income − $6,015 expenses = $1,134 out of pocket
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,671
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,881
Total Expenses
$6,015
Mortgage P&I
82%
$3,980
Property Taxes
2%
$96
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$537