Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.25% first-year return on $176k initial cash invested.
-15.25%
Cash On Cash
2.78%
Cap Rate
0.45
DSCR
$3,458
Rent
-$2,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,458 income − $5,700 expenses = $2,242 out of pocket
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,542
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,458
Total Expenses
$5,700
Mortgage P&I
111%
$3,849
Property Taxes
11%
$386
Home Insurance
8%
$280
HOA
0%
$10
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380