Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.47% first-year return on $178k initial cash invested.
-8.47%
Cash On Cash
4.38%
Cap Rate
0.73
DSCR
$5,436
Rent
-$1,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,436 income − $6,694 expenses = $1,258 out of pocket
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,628
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,436
Total Expenses
$6,694
Mortgage P&I
70%
$3,827
Property Taxes
14%
$739
Home Insurance
5%
$275
HOA
0%
$6
Property Management
12%
$652
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$598