Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.72% first-year return on $179k initial cash invested.
-6.72%
Cash On Cash
4.81%
Cap Rate
0.8
DSCR
$5,661
Rent
-$1,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,661 income − $6,661 expenses = $1,000 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,650
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,661
Total Expenses
$6,661
Mortgage P&I
68%
$3,840
Property Taxes
11%
$629
Home Insurance
5%
$268
HOA
0%
$0
Property Management
12%
$679
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$623