Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.84% first-year return on $177k initial cash invested.
-14.84%
Cash On Cash
3.55%
Cap Rate
0.53
DSCR
$4,284
Rent
-$2,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,284 income − $6,469 expenses = $2,185 out of pocket
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
7.5%
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
$4,284
Total Expenses
$6,469
Mortgage P&I
99%
$4,248
Property Taxes
12%
$495
Home Insurance
6%
$270
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$129
Maintenance
4%
$171
Other
11%
$471