Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.59% first-year return on $178k initial cash invested.
-9.59%
Cash On Cash
4.08%
Cap Rate
0.68
DSCR
$4,858
Rent
-$1,424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,858 income − $6,282 expenses = $1,424 out of pocket
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,626
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,858
Total Expenses
$6,282
Mortgage P&I
79%
$3,823
Property Taxes
8%
$411
Home Insurance
6%
$275
HOA
3%
$122
Property Management
12%
$583
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534