Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.67% first-year return on $179k initial cash invested.
-14.67%
Cash On Cash
3%
Cap Rate
0.49
DSCR
$4,018
Rent
-$2,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,018 income − $6,211 expenses = $2,193 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,686
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,018
Total Expenses
$6,211
Mortgage P&I
98%
$3,955
Property Taxes
7%
$286
Home Insurance
7%
$280
HOA
8%
$323
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442