Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.23% first-year return on $177k initial cash invested.
-15.23%
Cash On Cash
2.83%
Cap Rate
0.46
DSCR
$3,522
Rent
-$2,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,522 income − $5,773 expenses = $2,251 out of pocket
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,588
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,522
Total Expenses
$5,773
Mortgage P&I
111%
$3,899
Property Taxes
9%
$327
Home Insurance
8%
$279
HOA
2%
$70
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387