Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.29% first-year return on $178k initial cash invested.
-12.29%
Cash On Cash
3.97%
Cap Rate
0.61
DSCR
$4,474
Rent
-$1,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,474 income − $6,297 expenses = $1,823 out of pocket
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,619
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,474
Total Expenses
$6,297
Mortgage P&I
93%
$4,165
Property Taxes
8%
$340
Home Insurance
6%
$271
HOA
0%
$0
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492