Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.2% first-year return on $178k initial cash invested.
-15.2%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$3,666
Rent
-$2,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,666 income − $5,921 expenses = $2,255 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%
$7,621
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,666
Total Expenses
$5,921
Mortgage P&I
104%
$3,812
Property Taxes
16%
$582
Home Insurance
8%
$280
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403