Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.32% first-year return on $178k initial cash invested.
-14.32%
Cash On Cash
2.83%
Cap Rate
0.48
DSCR
$3,386
Rent
-$2,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,386 income − $5,513 expenses = $2,127 out of pocket
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,632
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,386
Total Expenses
$5,513
Mortgage P&I
112%
$3,795
Property Taxes
9%
$295
Home Insurance
8%
$273
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372