Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.8% first-year return on $179k initial cash invested.
-13.8%
Cash On Cash
3.56%
Cap Rate
0.55
DSCR
$4,166
Rent
-$2,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,166 income − $6,224 expenses = $2,058 out of pocket
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,662
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,166
Total Expenses
$6,224
Mortgage P&I
100%
$4,164
Property Taxes
9%
$363
Home Insurance
7%
$280
HOA
0%
$0
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458