Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.69% first-year return on $178k initial cash invested.
-20.69%
Cash On Cash
2.12%
Cap Rate
0.31
DSCR
$3,044
Rent
-$3,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,044 income − $6,106 expenses = $3,062 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,599
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,044
Total Expenses
$6,106
Mortgage P&I
141%
$4,285
Property Taxes
17%
$520
Home Insurance
9%
$266
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335