Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.66% first-year return on $179k initial cash invested.
-14.66%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$3,796
Rent
-$2,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,796 income − $5,986 expenses = $2,190 out of pocket
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,678
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,796
Total Expenses
$5,986
Mortgage P&I
103%
$3,899
Property Taxes
13%
$490
Home Insurance
7%
$280
HOA
1%
$25
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418