Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.66% first-year return on $176k initial cash invested.
-9.66%
Cash On Cash
4.11%
Cap Rate
0.68
DSCR
$5,070
Rent
-$1,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,070 income − $6,489 expenses = $1,419 out of pocket
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,539
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,070
Total Expenses
$6,489
Mortgage P&I
75%
$3,795
Property Taxes
14%
$706
Home Insurance
5%
$264
HOA
0%
$0
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$558