Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.29% first-year return on $178k initial cash invested.
-8.29%
Cash On Cash
4.38%
Cap Rate
0.74
DSCR
$5,706
Rent
-$1,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,706 income − $6,934 expenses = $1,228 out of pocket
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,606
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,706
Total Expenses
$6,934
Mortgage P&I
66%
$3,779
Property Taxes
17%
$953
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$685
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$628