Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.84% first-year return on $178k initial cash invested.
-8.84%
Cash On Cash
4.29%
Cap Rate
0.71
DSCR
$5,116
Rent
-$1,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,116 income − $6,425 expenses = $1,309 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%
$7,602
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,116
Total Expenses
$6,425
Mortgage P&I
75%
$3,819
Property Taxes
11%
$560
Home Insurance
6%
$306
HOA
0%
$0
Property Management
12%
$614
CapEx
4%
$205
Vacancy
3%
$153
Maintenance
4%
$205
Other
11%
$563