Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.47% first-year return on $179k initial cash invested.
-10.47%
Cash On Cash
3.96%
Cap Rate
0.65
DSCR
$5,240
Rent
-$1,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,240 income − $6,802 expenses = $1,562 out of pocket
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,665
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,240
Total Expenses
$6,802
Mortgage P&I
74%
$3,880
Property Taxes
13%
$658
Home Insurance
5%
$262
HOA
4%
$220
Property Management
12%
$629
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$576