Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.83% first-year return on $176k initial cash invested.
-6.83%
Cash On Cash
4.72%
Cap Rate
0.79
DSCR
$5,012
Rent
-$1,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,012 income − $6,014 expenses = $1,002 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,520
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,012
Total Expenses
$6,014
Mortgage P&I
75%
$3,759
Property Taxes
6%
$289
Home Insurance
5%
$264
HOA
0%
$0
Property Management
12%
$601
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$551