Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.96% first-year return on $179k initial cash invested.
-12.96%
Cash On Cash
3.41%
Cap Rate
0.56
DSCR
$4,665
Rent
-$1,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,665 income − $6,600 expenses = $1,935 out of pocket
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,675
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,665
Total Expenses
$6,600
Mortgage P&I
84%
$3,930
Property Taxes
18%
$821
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$513