Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.06% first-year return on $178k initial cash invested.
-11.06%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$3,972
Rent
-$1,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,972 income − $5,609 expenses = $1,637 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,600
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,972
Total Expenses
$5,609
Mortgage P&I
96%
$3,798
Property Taxes
5%
$194
Home Insurance
7%
$266
HOA
0%
$0
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437