Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.17% first-year return on $176k initial cash invested.
-14.17%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$4,074
Rent
-$2,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,074 income − $6,152 expenses = $2,078 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,525
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,074
Total Expenses
$6,152
Mortgage P&I
93%
$3,771
Property Taxes
18%
$721
Home Insurance
7%
$275
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448