Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.56% first-year return on $179k initial cash invested.
-11.56%
Cash On Cash
3.6%
Cap Rate
0.6
DSCR
$4,232
Rent
-$1,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,232 income − $5,959 expenses = $1,727 out of pocket
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,676
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,232
Total Expenses
$5,959
Mortgage P&I
91%
$3,860
Property Taxes
8%
$356
Home Insurance
7%
$278
HOA
1%
$26
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466