Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.39% first-year return on $178k initial cash invested.
-12.39%
Cash On Cash
3.76%
Cap Rate
0.59
DSCR
$5,066
Rent
-$1,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,066 income − $6,904 expenses = $1,838 out of pocket
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,620
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,066
Total Expenses
$6,904
Mortgage P&I
79%
$4,024
Property Taxes
14%
$718
Home Insurance
5%
$269
HOA
3%
$170
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$557