Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.55% first-year return on $178k initial cash invested.
-12.55%
Cash On Cash
3.91%
Cap Rate
0.6
DSCR
$4,762
Rent
-$1,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,762 income − $6,628 expenses = $1,866 out of pocket
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,641
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,762
Total Expenses
$6,628
Mortgage P&I
87%
$4,163
Property Taxes
12%
$567
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$524