Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.13% first-year return on $177k initial cash invested.
-10.13%
Cash On Cash
3.84%
Cap Rate
0.65
DSCR
$4,306
Rent
-$1,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,306 income − $5,799 expenses = $1,493 out of pocket
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,563
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,306
Total Expenses
$5,799
Mortgage P&I
87%
$3,743
Property Taxes
7%
$313
Home Insurance
6%
$275
HOA
0%
$4
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474