Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.15% first-year return on $178k initial cash invested.
-12.15%
Cash On Cash
3.54%
Cap Rate
0.58
DSCR
$4,246
Rent
-$1,802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,246 income − $6,048 expenses = $1,802 out of pocket
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,619
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,246
Total Expenses
$6,048
Mortgage P&I
91%
$3,881
Property Taxes
10%
$443
Home Insurance
7%
$280
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467