Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.67% first-year return on $176k initial cash invested.
-11.67%
Cash On Cash
4.11%
Cap Rate
0.63
DSCR
$4,536
Rent
-$1,708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,536 income − $6,244 expenses = $1,708 out of pocket
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,509
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,536
Total Expenses
$6,244
Mortgage P&I
90%
$4,101
Property Taxes
5%
$244
Home Insurance
6%
$275
HOA
2%
$83
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$499