Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.04% first-year return on $178k initial cash invested.
-15.04%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$3,686
Rent
-$2,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,686 income − $5,913 expenses = $2,227 out of pocket
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,606
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,686
Total Expenses
$5,913
Mortgage P&I
102%
$3,778
Property Taxes
17%
$612
Home Insurance
7%
$271
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$405