Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.13% first-year return on $176k initial cash invested.
-13.13%
Cash On Cash
3.24%
Cap Rate
0.53
DSCR
$3,648
Rent
-$1,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,648 income − $5,577 expenses = $1,929 out of pocket
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,537
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,648
Total Expenses
$5,577
Mortgage P&I
105%
$3,819
Property Taxes
7%
$239
Home Insurance
8%
$279
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401