Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.98% first-year return on $179k initial cash invested.
-13.98%
Cash On Cash
3.55%
Cap Rate
0.54
DSCR
$4,072
Rent
-$2,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,072 income − $6,159 expenses = $2,087 out of pocket
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,673
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,072
Total Expenses
$6,159
Mortgage P&I
103%
$4,194
Property Taxes
8%
$310
Home Insurance
6%
$245
HOA
1%
$25
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448