Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.13% first-year return on $177k initial cash invested.
-11.13%
Cash On Cash
3.57%
Cap Rate
0.61
DSCR
$5,222
Rent
-$1,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,222 income − $6,865 expenses = $1,643 out of pocket
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,581
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,222
Total Expenses
$6,865
Mortgage P&I
71%
$3,688
Property Taxes
22%
$1,131
Home Insurance
5%
$270
HOA
0%
$0
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$574