Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.65% first-year return on $177k initial cash invested.
-5.65%
Cash On Cash
5.01%
Cap Rate
0.84
DSCR
$6,226
Rent
-$834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,226 income − $7,060 expenses = $834 out of pocket
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,576
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,226
Total Expenses
$7,060
Mortgage P&I
60%
$3,750
Property Taxes
7%
$462
Home Insurance
3%
$210
HOA
8%
$521
Property Management
12%
$747
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$685