Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.45% first-year return on $178k initial cash invested.
-17.45%
Cash On Cash
2.33%
Cap Rate
0.38
DSCR
$3,502
Rent
-$2,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,502 income − $6,085 expenses = $2,583 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,600
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,502
Total Expenses
$6,085
Mortgage P&I
112%
$3,920
Property Taxes
20%
$709
Home Insurance
8%
$266
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385