Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.99% first-year return on $178k initial cash invested.
-9.99%
Cash On Cash
4.01%
Cap Rate
0.67
DSCR
$4,995
Rent
-$1,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,995 income − $6,475 expenses = $1,480 out of pocket
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,610
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,995
Total Expenses
$6,475
Mortgage P&I
77%
$3,823
Property Taxes
9%
$470
Home Insurance
6%
$280
HOA
4%
$204
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549