Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.19% first-year return on $177k initial cash invested.
-14.19%
Cash On Cash
3.53%
Cap Rate
0.53
DSCR
$3,842
Rent
-$2,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,842 income − $5,941 expenses = $2,099 out of pocket
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,593
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,842
Total Expenses
$5,941
Mortgage P&I
109%
$4,177
Property Taxes
5%
$181
Home Insurance
7%
$276
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423