Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.95% first-year return on $177k initial cash invested.
-12.95%
Cash On Cash
3.35%
Cap Rate
0.55
DSCR
$4,470
Rent
-$1,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,470 income − $6,384 expenses = $1,914 out of pocket
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,589
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,470
Total Expenses
$6,384
Mortgage P&I
86%
$3,851
Property Taxes
17%
$742
Home Insurance
6%
$271
HOA
0%
$0
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492