Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.77% first-year return on $179k initial cash invested.
-14.77%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$4,293
Rent
-$2,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,293 income − $6,491 expenses = $2,198 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,649
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,293
Total Expenses
$6,491
Mortgage P&I
89%
$3,831
Property Taxes
21%
$915
Home Insurance
6%
$268
HOA
0%
$17
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472