Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.01% first-year return on $176k initial cash invested.
-8.01%
Cash On Cash
4.44%
Cap Rate
0.74
DSCR
$5,120
Rent
-$1,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,120 income − $6,293 expenses = $1,173 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,515
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,120
Total Expenses
$6,293
Mortgage P&I
73%
$3,747
Property Taxes
10%
$507
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$614
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$563