Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.43% first-year return on $178k initial cash invested.
-22.43%
Cash On Cash
1.06%
Cap Rate
0.17
DSCR
$2,298
Rent
-$3,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,298 income − $5,626 expenses = $3,328 out of pocket
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,620
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,298
Total Expenses
$5,626
Mortgage P&I
170%
$3,907
Property Taxes
29%
$666
Home Insurance
12%
$271
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253