Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.43% first-year return on $179k initial cash invested.
-9.43%
Cash On Cash
4.25%
Cap Rate
0.7
DSCR
$5,386
Rent
-$1,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,386 income − $6,791 expenses = $1,405 out of pocket
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,658
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,386
Total Expenses
$6,791
Mortgage P&I
73%
$3,905
Property Taxes
14%
$781
Home Insurance
5%
$275
HOA
0%
$0
Property Management
12%
$646
CapEx
4%
$215
Vacancy
3%
$162
Maintenance
4%
$215
Other
11%
$592