Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.03% first-year return on $179k initial cash invested.
-11.03%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$4,840
Rent
-$1,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,840 income − $6,484 expenses = $1,644 out of pocket
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,663
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,840
Total Expenses
$6,484
Mortgage P&I
80%
$3,891
Property Taxes
14%
$662
Home Insurance
6%
$285
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$532