Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.89% first-year return on $177k initial cash invested.
-17.89%
Cash On Cash
2.65%
Cap Rate
0.4
DSCR
$3,840
Rent
-$2,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,840 income − $6,484 expenses = $2,644 out of pocket
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,840
Total Expenses
$6,484
Mortgage P&I
108%
$4,166
Property Taxes
19%
$746
Home Insurance
7%
$266
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$422