Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.48% first-year return on $178k initial cash invested.
-10.48%
Cash On Cash
4.47%
Cap Rate
0.68
DSCR
$5,840
Rent
-$1,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,840 income − $7,393 expenses = $1,553 out of pocket
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,608
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,840
Total Expenses
$7,393
Mortgage P&I
71%
$4,150
Property Taxes
11%
$618
Home Insurance
4%
$245
HOA
7%
$394
Property Management
12%
$701
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$642