Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.8% first-year return on $176k initial cash invested.
-16.8%
Cash On Cash
2.84%
Cap Rate
0.43
DSCR
$3,598
Rent
-$2,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,598 income − $6,060 expenses = $2,462 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,516
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,598
Total Expenses
$6,060
Mortgage P&I
114%
$4,096
Property Taxes
13%
$462
Home Insurance
8%
$278
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396