Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.42% first-year return on $178k initial cash invested.
-10.42%
Cash On Cash
3.83%
Cap Rate
0.64
DSCR
$4,376
Rent
-$1,542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,376 income − $5,918 expenses = $1,542 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,376
Total Expenses
$5,918
Mortgage P&I
87%
$3,793
Property Taxes
6%
$272
Home Insurance
6%
$266
HOA
2%
$100
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481