Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.37% first-year return on $179k initial cash invested.
-9.37%
Cash On Cash
4.21%
Cap Rate
0.69
DSCR
$4,707
Rent
-$1,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,707 income − $6,102 expenses = $1,395 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,654
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,707
Total Expenses
$6,102
Mortgage P&I
83%
$3,890
Property Taxes
7%
$334
Home Insurance
6%
$278
HOA
0%
$0
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518