Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.62% first-year return on $177k initial cash invested.
-16.62%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$2,984
Rent
-$2,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,984 income − $5,441 expenses = $2,457 out of pocket
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,984
Total Expenses
$5,441
Mortgage P&I
128%
$3,809
Property Taxes
12%
$352
Home Insurance
9%
$266
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$90
Maintenance
4%
$119
Other
11%
$328