Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.02% first-year return on $177k initial cash invested.
-17.02%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$4,245
Rent
-$2,514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,245 income − $6,759 expenses = $2,514 out of pocket
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,581
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,245
Total Expenses
$6,759
Mortgage P&I
89%
$3,765
Property Taxes
19%
$788
Home Insurance
6%
$271
HOA
12%
$492
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467