Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.95% first-year return on $176k initial cash invested.
-11.95%
Cash On Cash
3.84%
Cap Rate
0.6
DSCR
$4,233
Rent
-$1,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,233 income − $5,989 expenses = $1,756 out of pocket
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,543
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,233
Total Expenses
$5,989
Mortgage P&I
95%
$4,003
Property Taxes
6%
$271
Home Insurance
6%
$273
HOA
0%
$3
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466