Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.43% first-year return on $176k initial cash invested.
-10.43%
Cash On Cash
3.81%
Cap Rate
0.64
DSCR
$5,362
Rent
-$1,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,362 income − $6,895 expenses = $1,533 out of pocket
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,541
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,362
Total Expenses
$6,895
Mortgage P&I
69%
$3,714
Property Taxes
20%
$1,074
Home Insurance
5%
$285
HOA
0%
$0
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$590