Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.97% first-year return on $178k initial cash invested.
-6.97%
Cash On Cash
4.67%
Cap Rate
0.78
DSCR
$4,773
Rent
-$1,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,773 income − $5,807 expenses = $1,034 out of pocket
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,624
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,773
Total Expenses
$5,807
Mortgage P&I
80%
$3,809
Property Taxes
2%
$100
Home Insurance
6%
$275
HOA
0%
$0
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525