Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.23% first-year return on $177k initial cash invested.
-13.23%
Cash On Cash
3.86%
Cap Rate
0.58
DSCR
$4,510
Rent
-$1,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,510 income − $6,461 expenses = $1,951 out of pocket
Investment Breakdown
|
Purchase Price
$757k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,571
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,510
Total Expenses
$6,461
Mortgage P&I
93%
$4,206
Property Taxes
10%
$454
Home Insurance
6%
$269
HOA
0%
$0
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496