Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.58% first-year return on $176k initial cash invested.
-8.58%
Cash On Cash
4.55%
Cap Rate
0.73
DSCR
$4,804
Rent
-$1,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,804 income − $6,064 expenses = $1,260 out of pocket
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,536
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,804
Total Expenses
$6,064
Mortgage P&I
82%
$3,928
Property Taxes
4%
$207
Home Insurance
6%
$273
HOA
1%
$24
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528