Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.51% first-year return on $178k initial cash invested.
-19.51%
Cash On Cash
2.18%
Cap Rate
0.33
DSCR
$3,405
Rent
-$2,889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,405 income − $6,294 expenses = $2,889 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,604
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,405
Total Expenses
$6,294
Mortgage P&I
121%
$4,136
Property Taxes
21%
$724
Home Insurance
8%
$276
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375