Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.2% first-year return on $178k initial cash invested.
-9.2%
Cash On Cash
4.35%
Cap Rate
0.71
DSCR
$5,356
Rent
-$1,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,356 income − $6,722 expenses = $1,366 out of pocket
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,625
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,356
Total Expenses
$6,722
Mortgage P&I
73%
$3,916
Property Taxes
13%
$718
Home Insurance
5%
$267
HOA
0%
$0
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$589