Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.82% first-year return on $176k initial cash invested.
-11.82%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$5,446
Rent
-$1,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,446 income − $7,181 expenses = $1,735 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,534
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,446
Total Expenses
$7,181
Mortgage P&I
69%
$3,757
Property Taxes
23%
$1,239
Home Insurance
5%
$262
HOA
1%
$71
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599