Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.08% first-year return on $176k initial cash invested.
-14.08%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$3,992
Rent
-$2,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,992 income − $6,061 expenses = $2,069 out of pocket
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,541
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,992
Total Expenses
$6,061
Mortgage P&I
95%
$3,779
Property Taxes
16%
$653
Home Insurance
7%
$271
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439