Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.79% first-year return on $178k initial cash invested.
-8.79%
Cash On Cash
4.22%
Cap Rate
0.71
DSCR
$4,894
Rent
-$1,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,894 income − $6,197 expenses = $1,303 out of pocket
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,613
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,894
Total Expenses
$6,197
Mortgage P&I
77%
$3,784
Property Taxes
8%
$368
Home Insurance
7%
$341
HOA
1%
$40
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538