Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.55% first-year return on $179k initial cash invested.
-14.55%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$5,004
Rent
-$2,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,004 income − $7,176 expenses = $2,172 out of pocket
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,672
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,004
Total Expenses
$7,176
Mortgage P&I
78%
$3,879
Property Taxes
15%
$748
Home Insurance
6%
$280
HOA
11%
$569
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550