Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.62% first-year return on $178k initial cash invested.
-13.62%
Cash On Cash
2.94%
Cap Rate
0.5
DSCR
$3,330
Rent
-$2,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,330 income − $5,351 expenses = $2,021 out of pocket
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,623
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,330
Total Expenses
$5,351
Mortgage P&I
113%
$3,754
Property Taxes
6%
$187
Home Insurance
8%
$278
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366