Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.63% first-year return on $178k initial cash invested.
-11.63%
Cash On Cash
4.1%
Cap Rate
0.63
DSCR
$5,547
Rent
-$1,726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,547 income − $7,273 expenses = $1,726 out of pocket
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,623
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,547
Total Expenses
$7,273
Mortgage P&I
74%
$4,108
Property Taxes
13%
$746
Home Insurance
5%
$280
HOA
5%
$253
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610