Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.6% first-year return on $177k initial cash invested.
-12.6%
Cash On Cash
3.32%
Cap Rate
0.56
DSCR
$4,556
Rent
-$1,854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,556 income − $6,410 expenses = $1,854 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,549
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,556
Total Expenses
$6,410
Mortgage P&I
82%
$3,758
Property Taxes
10%
$436
Home Insurance
6%
$270
HOA
9%
$397
Property Management
12%
$547
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501