Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.42% first-year return on $177k initial cash invested.
-18.42%
Cash On Cash
1.82%
Cap Rate
0.31
DSCR
$3,018
Rent
-$2,712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,018 income − $5,730 expenses = $2,712 out of pocket
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,556
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,018
Total Expenses
$5,730
Mortgage P&I
124%
$3,735
Property Taxes
21%
$630
Home Insurance
11%
$338
HOA
0%
$0
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332