Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.12% first-year return on $178k initial cash invested.
-11.12%
Cash On Cash
3.71%
Cap Rate
0.62
DSCR
$4,900
Rent
-$1,647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,900 income − $6,547 expenses = $1,647 out of pocket
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,609
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,900
Total Expenses
$6,547
Mortgage P&I
78%
$3,803
Property Taxes
16%
$807
Home Insurance
6%
$271
HOA
0%
$0
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539