Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.13% first-year return on $179k initial cash invested.
-10.13%
Cash On Cash
4.58%
Cap Rate
0.69
DSCR
$5,084
Rent
-$1,508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,084 income − $6,592 expenses = $1,508 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,648
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,084
Total Expenses
$6,592
Mortgage P&I
83%
$4,226
Property Taxes
7%
$367
Home Insurance
5%
$271
HOA
0%
$0
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$153
Maintenance
4%
$203
Other
11%
$559