Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.06% first-year return on $177k initial cash invested.
-9.06%
Cash On Cash
4.15%
Cap Rate
0.7
DSCR
$5,223
Rent
-$1,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,223 income − $6,562 expenses = $1,339 out of pocket
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,584
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,223
Total Expenses
$6,562
Mortgage P&I
72%
$3,754
Property Taxes
15%
$763
Home Insurance
5%
$268
HOA
0%
$0
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575