Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.69% first-year return on $179k initial cash invested.
-12.69%
Cash On Cash
3.48%
Cap Rate
0.56
DSCR
$4,317
Rent
-$1,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,317 income − $6,209 expenses = $1,892 out of pocket
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,664
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,317
Total Expenses
$6,209
Mortgage P&I
91%
$3,940
Property Taxes
12%
$520
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$475