Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.31% first-year return on $177k initial cash invested.
-13.31%
Cash On Cash
3.17%
Cap Rate
0.53
DSCR
$4,470
Rent
-$1,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,470 income − $6,429 expenses = $1,959 out of pocket
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,555
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,470
Total Expenses
$6,429
Mortgage P&I
84%
$3,775
Property Taxes
17%
$760
Home Insurance
6%
$268
HOA
2%
$106
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492