Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.43% first-year return on $178k initial cash invested.
-15.43%
Cash On Cash
3.16%
Cap Rate
0.48
DSCR
$3,550
Rent
-$2,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,550 income − $5,843 expenses = $2,293 out of pocket
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,634
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,550
Total Expenses
$5,843
Mortgage P&I
117%
$4,161
Property Taxes
4%
$138
Home Insurance
8%
$280
HOA
2%
$58
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390