Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.04% first-year return on $179k initial cash invested.
-11.04%
Cash On Cash
3.74%
Cap Rate
0.62
DSCR
$4,916
Rent
-$1,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,916 income − $6,566 expenses = $1,650 out of pocket
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,682
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,916
Total Expenses
$6,566
Mortgage P&I
78%
$3,845
Property Taxes
13%
$641
Home Insurance
6%
$271
HOA
3%
$137
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$147
Maintenance
4%
$197
Other
11%
$541