Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.88% first-year return on $178k initial cash invested.
-12.88%
Cash On Cash
3.41%
Cap Rate
0.55
DSCR
$3,765
Rent
-$1,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,765 income − $5,677 expenses = $1,912 out of pocket
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,626
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,765
Total Expenses
$5,677
Mortgage P&I
104%
$3,930
Property Taxes
5%
$193
Home Insurance
7%
$273
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414