Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.19% first-year return on $177k initial cash invested.
-13.19%
Cash On Cash
3.23%
Cap Rate
0.54
DSCR
$4,563
Rent
-$1,944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,563 income − $6,507 expenses = $1,944 out of pocket
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,563
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,563
Total Expenses
$6,507
Mortgage P&I
83%
$3,799
Property Taxes
19%
$886
Home Insurance
6%
$269
HOA
0%
$0
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$502