Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.23% first-year return on $177k initial cash invested.
-10.23%
Cash On Cash
3.88%
Cap Rate
0.65
DSCR
$4,768
Rent
-$1,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,768 income − $6,277 expenses = $1,509 out of pocket
Investment Breakdown
|
Purchase Price
$757k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,574
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,768
Total Expenses
$6,277
Mortgage P&I
79%
$3,770
Property Taxes
13%
$611
Home Insurance
6%
$275
HOA
0%
$0
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$524