Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.03% first-year return on $179k initial cash invested.
-14.03%
Cash On Cash
2.87%
Cap Rate
0.49
DSCR
$4,318
Rent
-$2,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,318 income − $6,412 expenses = $2,094 out of pocket
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,673
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,318
Total Expenses
$6,412
Mortgage P&I
87%
$3,758
Property Taxes
17%
$717
Home Insurance
6%
$276
HOA
4%
$192
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$475