Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.78% first-year return on $177k initial cash invested.
-7.78%
Cash On Cash
4.49%
Cap Rate
0.75
DSCR
$4,916
Rent
-$1,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,916 income − $6,067 expenses = $1,151 out of pocket
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,593
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,916
Total Expenses
$6,067
Mortgage P&I
77%
$3,795
Property Taxes
7%
$336
Home Insurance
5%
$264
HOA
0%
$0
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$147
Maintenance
4%
$197
Other
11%
$541