Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.94% first-year return on $177k initial cash invested.
-8.94%
Cash On Cash
4.17%
Cap Rate
0.7
DSCR
$5,062
Rent
-$1,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,062 income − $6,381 expenses = $1,319 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%
$7,573
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,062
Total Expenses
$6,381
Mortgage P&I
74%
$3,750
Property Taxes
12%
$621
Home Insurance
5%
$271
HOA
0%
$19
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$557