Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.36% first-year return on $176k initial cash invested.
-14.36%
Cash On Cash
3.44%
Cap Rate
0.52
DSCR
$3,789
Rent
-$2,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,789 income − $5,901 expenses = $2,112 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,547
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,789
Total Expenses
$5,901
Mortgage P&I
109%
$4,125
Property Taxes
6%
$210
Home Insurance
7%
$276
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417