Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.09% first-year return on $179k initial cash invested.
-13.09%
Cash On Cash
3.21%
Cap Rate
0.54
DSCR
$4,378
Rent
-$1,947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,378 income − $6,325 expenses = $1,947 out of pocket
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,643
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,378
Total Expenses
$6,325
Mortgage P&I
87%
$3,814
Property Taxes
16%
$707
Home Insurance
6%
$273
HOA
1%
$43
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$482