Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.68% first-year return on $178k initial cash invested.
-14.68%
Cash On Cash
2.95%
Cap Rate
0.48
DSCR
$4,046
Rent
-$2,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,046 income − $6,228 expenses = $2,182 out of pocket
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,636
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,046
Total Expenses
$6,228
Mortgage P&I
96%
$3,899
Property Taxes
16%
$650
Home Insurance
7%
$278
HOA
1%
$25
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445