Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.61% first-year return on $178k initial cash invested.
-7.61%
Cash On Cash
4.57%
Cap Rate
0.76
DSCR
$5,346
Rent
-$1,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,346 income − $6,477 expenses = $1,131 out of pocket
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,638
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,346
Total Expenses
$6,477
Mortgage P&I
72%
$3,827
Property Taxes
11%
$563
Home Insurance
5%
$269
HOA
0%
$0
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588