Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.9% first-year return on $176k initial cash invested.
-16.9%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$4,401
Rent
-$2,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,401 income − $6,882 expenses = $2,481 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,531
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,401
Total Expenses
$6,882
Mortgage P&I
84%
$3,686
Property Taxes
16%
$718
Home Insurance
6%
$268
HOA
16%
$714
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484