Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.57% first-year return on $177k initial cash invested.
-11.57%
Cash On Cash
3.56%
Cap Rate
0.59
DSCR
$4,263
Rent
-$1,707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,263 income − $5,970 expenses = $1,707 out of pocket
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,576
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,263
Total Expenses
$5,970
Mortgage P&I
89%
$3,781
Property Taxes
11%
$470
Home Insurance
6%
$268
HOA
0%
$0
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$469