Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.84% first-year return on $176k initial cash invested.
-10.84%
Cash On Cash
3.77%
Cap Rate
0.62
DSCR
$4,244
Rent
-$1,590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,244 income − $5,834 expenses = $1,590 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,524
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,244
Total Expenses
$5,834
Mortgage P&I
89%
$3,784
Property Taxes
10%
$432
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467