Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.09% first-year return on $177k initial cash invested.
-14.09%
Cash On Cash
2.91%
Cap Rate
0.49
DSCR
$3,604
Rent
-$2,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,604 income − $5,677 expenses = $2,073 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,549
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,604
Total Expenses
$5,677
Mortgage P&I
104%
$3,758
Property Taxes
10%
$375
Home Insurance
8%
$276
HOA
1%
$44
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396