Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.1% first-year return on $178k initial cash invested.
-12.1%
Cash On Cash
3.84%
Cap Rate
0.6
DSCR
$4,918
Rent
-$1,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,918 income − $6,709 expenses = $1,791 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
7.0%
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
$4,918
Total Expenses
$6,709
Mortgage P&I
82%
$4,023
Property Taxes
15%
$747
Home Insurance
5%
$266
HOA
0%
$0
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$541