Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.15% first-year return on $179k initial cash invested.
-15.15%
Cash On Cash
3.26%
Cap Rate
0.5
DSCR
$3,786
Rent
-$2,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,786 income − $6,049 expenses = $2,263 out of pocket
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,676
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,786
Total Expenses
$6,049
Mortgage P&I
111%
$4,199
Property Taxes
8%
$284
Home Insurance
7%
$280
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$114
Maintenance
4%
$151
Other
11%
$416