Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.94% first-year return on $177k initial cash invested.
-7.94%
Cash On Cash
4.57%
Cap Rate
0.75
DSCR
$5,546
Rent
-$1,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,546 income − $6,717 expenses = $1,171 out of pocket
Investment Breakdown
|
Purchase Price
$757k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,570
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,546
Total Expenses
$6,717
Mortgage P&I
69%
$3,832
Property Taxes
13%
$737
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610