Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.23% first-year return on $179k initial cash invested.
-9.23%
Cash On Cash
4.08%
Cap Rate
0.69
DSCR
$4,689
Rent
-$1,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,689 income − $6,068 expenses = $1,379 out of pocket
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,683
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,689
Total Expenses
$6,068
Mortgage P&I
81%
$3,805
Property Taxes
6%
$288
Home Insurance
6%
$261
HOA
3%
$118
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516