Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.53% first-year return on $179k initial cash invested.
-12.53%
Cash On Cash
3.48%
Cap Rate
0.57
DSCR
$4,354
Rent
-$1,870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,354 income − $6,224 expenses = $1,870 out of pocket
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,674
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,354
Total Expenses
$6,224
Mortgage P&I
90%
$3,921
Property Taxes
12%
$525
Home Insurance
6%
$273
HOA
1%
$25
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479