Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.78% first-year return on $179k initial cash invested.
-13.78%
Cash On Cash
3.41%
Cap Rate
0.54
DSCR
$4,552
Rent
-$2,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,552 income − $6,604 expenses = $2,052 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,650
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,552
Total Expenses
$6,604
Mortgage P&I
89%
$4,042
Property Taxes
16%
$746
Home Insurance
6%
$268
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501