Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.97% first-year return on $179k initial cash invested.
-15.97%
Cash On Cash
3.06%
Cap Rate
0.47
DSCR
$4,240
Rent
-$2,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,240 income − $6,618 expenses = $2,378 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
7.2%
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
$4,240
Total Expenses
$6,618
Mortgage P&I
98%
$4,156
Property Taxes
18%
$752
Home Insurance
6%
$268
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$466