Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.7% first-year return on $179k initial cash invested.
-11.7%
Cash On Cash
3.6%
Cap Rate
0.59
DSCR
$4,503
Rent
-$1,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,503 income − $6,252 expenses = $1,749 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,685
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,503
Total Expenses
$6,252
Mortgage P&I
86%
$3,874
Property Taxes
13%
$568
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495