Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.66% first-year return on $176k initial cash invested.
-6.66%
Cash On Cash
4.81%
Cap Rate
0.8
DSCR
$4,984
Rent
-$977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,984 income − $5,961 expenses = $977 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,523
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,984
Total Expenses
$5,961
Mortgage P&I
76%
$3,796
Property Taxes
4%
$209
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$150
Maintenance
4%
$199
Other
11%
$548