Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.88% first-year return on $179k initial cash invested.
-15.88%
Cash On Cash
2.25%
Cap Rate
0.39
DSCR
$2,631
Rent
-$2,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,631 income − $5,006 expenses = $2,375 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,631
Total Expenses
$5,006
Mortgage P&I
141%
$3,712
Property Taxes
5%
$131
Home Insurance
10%
$269
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289