Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.03% first-year return on $179k initial cash invested.
-15.03%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$3,993
Rent
-$2,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,993 income − $6,238 expenses = $2,245 out of pocket
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,681
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,993
Total Expenses
$6,238
Mortgage P&I
96%
$3,843
Property Taxes
19%
$768
Home Insurance
7%
$269
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439