Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.8% first-year return on $179k initial cash invested.
-12.8%
Cash On Cash
3.97%
Cap Rate
0.6
DSCR
$4,992
Rent
-$1,904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,992 income − $6,896 expenses = $1,904 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,645
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,992
Total Expenses
$6,896
Mortgage P&I
85%
$4,236
Property Taxes
14%
$691
Home Insurance
5%
$271
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549