Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.84% first-year return on $176k initial cash invested.
-12.84%
Cash On Cash
3.89%
Cap Rate
0.59
DSCR
$4,860
Rent
-$1,884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,860 income − $6,744 expenses = $1,884 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,527
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,860
Total Expenses
$6,744
Mortgage P&I
85%
$4,132
Property Taxes
14%
$693
Home Insurance
5%
$267
HOA
0%
$0
Property Management
12%
$583
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$535