Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.97% first-year return on $179k initial cash invested.
-10.97%
Cash On Cash
4.3%
Cap Rate
0.66
DSCR
$5,384
Rent
-$1,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,384 income − $7,021 expenses = $1,637 out of pocket
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,671
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,384
Total Expenses
$7,021
Mortgage P&I
77%
$4,172
Property Taxes
14%
$750
Home Insurance
5%
$269
HOA
0%
$0
Property Management
12%
$646
CapEx
4%
$215
Vacancy
3%
$162
Maintenance
4%
$215
Other
11%
$592