Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.02% first-year return on $178k initial cash invested.
-10.02%
Cash On Cash
4.05%
Cap Rate
0.67
DSCR
$5,016
Rent
-$1,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,016 income − $6,499 expenses = $1,483 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,598
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,016
Total Expenses
$6,499
Mortgage P&I
77%
$3,847
Property Taxes
13%
$675
Home Insurance
5%
$271
HOA
0%
$0
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$150
Maintenance
4%
$201
Other
11%
$552