Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15% first-year return on $178k initial cash invested.
-15%
Cash On Cash
3.02%
Cap Rate
0.48
DSCR
$3,477
Rent
-$2,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,477 income − $5,696 expenses = $2,219 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,596
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,477
Total Expenses
$5,696
Mortgage P&I
115%
$3,992
Property Taxes
7%
$245
Home Insurance
8%
$278
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382