Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.07% first-year return on $179k initial cash invested.
-11.07%
Cash On Cash
3.53%
Cap Rate
0.61
DSCR
$4,824
Rent
-$1,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,824 income − $6,474 expenses = $1,650 out of pocket
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,662
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,824
Total Expenses
$6,474
Mortgage P&I
77%
$3,712
Property Taxes
12%
$569
Home Insurance
6%
$280
HOA
6%
$272
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531