Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.38% first-year return on $179k initial cash invested.
-10.38%
Cash On Cash
3.86%
Cap Rate
0.64
DSCR
$4,602
Rent
-$1,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,602 income − $6,147 expenses = $1,545 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,650
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,602
Total Expenses
$6,147
Mortgage P&I
83%
$3,823
Property Taxes
10%
$478
Home Insurance
6%
$282
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506