Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.05% first-year return on $187k initial cash invested.
-12.05%
Cash On Cash
3.32%
Cap Rate
0.56
DSCR
$4,365
Rent
-$1,875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,365 income − $6,240 expenses = $1,875 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,365
Total Expenses
$6,240
Mortgage P&I
88%
$3,845
Property Taxes
15%
$639
Home Insurance
6%
$271
HOA
0%
$0
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480