Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.13% first-year return on $176k initial cash invested.
-9.13%
Cash On Cash
4.2%
Cap Rate
0.7
DSCR
$5,130
Rent
-$1,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,130 income − $6,471 expenses = $1,341 out of pocket
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,540
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,130
Total Expenses
$6,471
Mortgage P&I
74%
$3,777
Property Taxes
13%
$684
Home Insurance
5%
$266
HOA
0%
$0
Property Management
12%
$616
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$564