Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.52% first-year return on $176k initial cash invested.
-7.52%
Cash On Cash
4.73%
Cap Rate
0.77
DSCR
$4,821
Rent
-$1,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,821 income − $5,926 expenses = $1,105 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,534
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,821
Total Expenses
$5,926
Mortgage P&I
81%
$3,882
Property Taxes
3%
$132
Home Insurance
6%
$272
HOA
0%
$0
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$530