Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.24% first-year return on $176k initial cash invested.
-16.24%
Cash On Cash
3.02%
Cap Rate
0.46
DSCR
$4,772
Rent
-$2,387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,772 income − $7,159 expenses = $2,387 out of pocket
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,541
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,772
Total Expenses
$7,159
Mortgage P&I
86%
$4,093
Property Taxes
20%
$931
Home Insurance
5%
$262
HOA
5%
$250
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525