Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.18% first-year return on $179k initial cash invested.
-16.18%
Cash On Cash
2.63%
Cap Rate
0.42
DSCR
$2,942
Rent
-$2,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,942 income − $5,349 expenses = $2,407 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,645
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,942
Total Expenses
$5,349
Mortgage P&I
135%
$3,967
Property Taxes
4%
$113
Home Insurance
9%
$268
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324