Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.55% first-year return on $178k initial cash invested.
-10.55%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$5,025
Rent
-$1,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,025 income − $6,592 expenses = $1,567 out of pocket
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,627
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,025
Total Expenses
$6,592
Mortgage P&I
76%
$3,815
Property Taxes
16%
$795
Home Insurance
5%
$273
HOA
0%
$0
Property Management
12%
$603
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553