Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.36% first-year return on $179k initial cash invested.
-11.36%
Cash On Cash
3.91%
Cap Rate
0.62
DSCR
$4,680
Rent
-$1,692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,680 income − $6,372 expenses = $1,692 out of pocket
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,657
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,680
Total Expenses
$6,372
Mortgage P&I
85%
$3,998
Property Taxes
11%
$504
Home Insurance
6%
$279
HOA
0%
$0
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$515