Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.56% first-year return on $176k initial cash invested.
-11.56%
Cash On Cash
3.44%
Cap Rate
0.59
DSCR
$4,238
Rent
-$1,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,238 income − $5,935 expenses = $1,697 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,531
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,238
Total Expenses
$5,935
Mortgage P&I
87%
$3,685
Property Taxes
12%
$502
Home Insurance
7%
$278
HOA
1%
$28
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$466