Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.35% first-year return on $178k initial cash invested.
-13.35%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$3,448
Rent
-$1,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,448 income − $5,433 expenses = $1,985 out of pocket
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,637
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,448
Total Expenses
$5,433
Mortgage P&I
111%
$3,816
Property Taxes
5%
$167
Home Insurance
8%
$278
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379