Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.18% first-year return on $177k initial cash invested.
-5.18%
Cash On Cash
5.19%
Cap Rate
0.86
DSCR
$5,546
Rent
-$765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,546 income − $6,311 expenses = $765 out of pocket
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,584
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,546
Total Expenses
$6,311
Mortgage P&I
69%
$3,820
Property Taxes
2%
$115
Home Insurance
5%
$265
HOA
4%
$225
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610