Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.41% first-year return on $178k initial cash invested.
-13.41%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$4,275
Rent
-$1,990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,275 income − $6,265 expenses = $1,990 out of pocket
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,275
Total Expenses
$6,265
Mortgage P&I
89%
$3,811
Property Taxes
12%
$524
Home Insurance
7%
$289
HOA
4%
$188
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470