Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.79% first-year return on $177k initial cash invested.
-14.79%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$2,934
Rent
-$2,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,934 income − $5,110 expenses = $2,176 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,548
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,934
Total Expenses
$5,110
Mortgage P&I
128%
$3,746
Property Taxes
3%
$87
Home Insurance
10%
$280
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323