Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.37% first-year return on $177k initial cash invested.
-11.37%
Cash On Cash
3.55%
Cap Rate
0.6
DSCR
$4,330
Rent
-$1,677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,330 income − $6,007 expenses = $1,677 out of pocket
Investment Breakdown
|
Purchase Price
$757k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,573
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,330
Total Expenses
$6,007
Mortgage P&I
87%
$3,746
Property Taxes
12%
$511
Home Insurance
6%
$278
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476