Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.42% first-year return on $176k initial cash invested.
-11.42%
Cash On Cash
3.59%
Cap Rate
0.6
DSCR
$4,088
Rent
-$1,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,088 income − $5,762 expenses = $1,674 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,520
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,088
Total Expenses
$5,762
Mortgage P&I
92%
$3,759
Property Taxes
9%
$366
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450