Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.33% first-year return on $177k initial cash invested.
-13.33%
Cash On Cash
2.96%
Cap Rate
0.51
DSCR
$4,272
Rent
-$1,966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,272 income − $6,238 expenses = $1,966 out of pocket
Investment Breakdown
|
Purchase Price
$757k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,569
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,272
Total Expenses
$6,238
Mortgage P&I
86%
$3,664
Property Taxes
19%
$806
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470