Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.55% first-year return on $179k initial cash invested.
-11.55%
Cash On Cash
3.61%
Cap Rate
0.6
DSCR
$4,569
Rent
-$1,726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,569 income − $6,295 expenses = $1,726 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,685
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,569
Total Expenses
$6,295
Mortgage P&I
84%
$3,857
Property Taxes
13%
$606
Home Insurance
6%
$278
HOA
0%
$0
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503