Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.59% first-year return on $178k initial cash invested.
-11.59%
Cash On Cash
4.21%
Cap Rate
0.63
DSCR
$4,482
Rent
-$1,718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,482 income − $6,200 expenses = $1,718 out of pocket
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,616
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,482
Total Expenses
$6,200
Mortgage P&I
94%
$4,208
Property Taxes
4%
$189
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493