Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.3% first-year return on $178k initial cash invested.
-11.3%
Cash On Cash
3.72%
Cap Rate
0.62
DSCR
$5,067
Rent
-$1,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,067 income − $6,745 expenses = $1,678 out of pocket
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,629
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,067
Total Expenses
$6,745
Mortgage P&I
76%
$3,839
Property Taxes
15%
$747
Home Insurance
5%
$266
HOA
3%
$170
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$557