Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.96% first-year return on $179k initial cash invested.
-14.96%
Cash On Cash
2.91%
Cap Rate
0.47
DSCR
$4,239
Rent
-$2,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,239 income − $6,475 expenses = $2,236 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,685
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,239
Total Expenses
$6,475
Mortgage P&I
93%
$3,927
Property Taxes
19%
$793
Home Insurance
7%
$278
HOA
1%
$35
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$466