Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.62% first-year return on $179k initial cash invested.
-7.62%
Cash On Cash
4.45%
Cap Rate
0.75
DSCR
$4,746
Rent
-$1,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,746 income − $5,881 expenses = $1,135 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,746
Total Expenses
$5,881
Mortgage P&I
80%
$3,779
Property Taxes
5%
$220
Home Insurance
6%
$268
HOA
0%
$0
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522