Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.73% first-year return on $178k initial cash invested.
-7.73%
Cash On Cash
4.66%
Cap Rate
0.77
DSCR
$6,528
Rent
-$1,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,528 income − $7,672 expenses = $1,144 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,601
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,528
Total Expenses
$7,672
Mortgage P&I
59%
$3,837
Property Taxes
21%
$1,376
Home Insurance
4%
$240
HOA
0%
$0
Property Management
12%
$783
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$718