Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.72% first-year return on $176k initial cash invested.
-19.72%
Cash On Cash
1.8%
Cap Rate
0.29
DSCR
$3,242
Rent
-$2,889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,242 income − $6,131 expenses = $2,889 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,515
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,242
Total Expenses
$6,131
Mortgage P&I
120%
$3,885
Property Taxes
27%
$872
Home Insurance
8%
$271
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357