Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.96% first-year return on $177k initial cash invested.
-7.96%
Cash On Cash
4.39%
Cap Rate
0.74
DSCR
$5,181
Rent
-$1,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,181 income − $6,356 expenses = $1,175 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%
$7,577
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,181
Total Expenses
$6,356
Mortgage P&I
72%
$3,741
Property Taxes
11%
$555
Home Insurance
5%
$271
HOA
1%
$28
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570