Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.12% first-year return on $177k initial cash invested.
-15.12%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$3,622
Rent
-$2,233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,622 income − $5,855 expenses = $2,233 out of pocket
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,622
Total Expenses
$5,855
Mortgage P&I
104%
$3,754
Property Taxes
16%
$564
Home Insurance
8%
$280
HOA
1%
$25
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398