Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.07% first-year return on $179k initial cash invested.
-13.07%
Cash On Cash
3.35%
Cap Rate
0.55
DSCR
$4,394
Rent
-$1,948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,394 income − $6,342 expenses = $1,948 out of pocket
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,658
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,394
Total Expenses
$6,342
Mortgage P&I
89%
$3,909
Property Taxes
10%
$432
Home Insurance
6%
$280
HOA
5%
$227
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483