Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.99% first-year return on $176k initial cash invested.
-13.99%
Cash On Cash
3.52%
Cap Rate
0.54
DSCR
$4,299
Rent
-$2,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,299 income − $6,351 expenses = $2,052 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,523
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,299
Total Expenses
$6,351
Mortgage P&I
95%
$4,087
Property Taxes
13%
$574
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473