Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.97% first-year return on $179k initial cash invested.
-11.97%
Cash On Cash
3.45%
Cap Rate
0.58
DSCR
$4,588
Rent
-$1,786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,588 income − $6,374 expenses = $1,786 out of pocket
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,670
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,588
Total Expenses
$6,374
Mortgage P&I
83%
$3,806
Property Taxes
9%
$418
Home Insurance
6%
$273
HOA
7%
$315
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505