Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.14% first-year return on $159k initial cash invested.
-8.14%
Cash On Cash
4.59%
Cap Rate
0.77
DSCR
$4,812
Rent
-$1,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,812 income − $5,888 expenses = $1,076 out of pocket
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$151k
Closing costs
1%
$7,557
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$4,812
Total Expenses
$5,888
Mortgage P&I
78%
$3,776
Property Taxes
4%
$214
Home Insurance
5%
$264
HOA
0%
$0
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529