Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.41% first-year return on $179k initial cash invested.
-4.41%
Cash On Cash
5.52%
Cap Rate
0.9
DSCR
$6,729
Rent
-$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,729 income − $7,386 expenses = $657 out of pocket
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,655
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,729
Total Expenses
$7,386
Mortgage P&I
58%
$3,907
Property Taxes
11%
$736
Home Insurance
4%
$271
HOA
3%
$185
Property Management
12%
$807
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$740