Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.53% first-year return on $179k initial cash invested.
-13.53%
Cash On Cash
3.61%
Cap Rate
0.56
DSCR
$4,748
Rent
-$2,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,748 income − $6,770 expenses = $2,022 out of pocket
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,681
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,748
Total Expenses
$6,770
Mortgage P&I
87%
$4,144
Property Taxes
16%
$736
Home Insurance
6%
$276
HOA
0%
$0
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522