Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.5% first-year return on $177k initial cash invested.
-8.5%
Cash On Cash
4.53%
Cap Rate
0.74
DSCR
$6,130
Rent
-$1,253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,130 income − $7,383 expenses = $1,253 out of pocket
Investment Breakdown
|
Purchase Price
$757k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,565
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,130
Total Expenses
$7,383
Mortgage P&I
63%
$3,861
Property Taxes
15%
$922
Home Insurance
4%
$271
HOA
4%
$245
Property Management
12%
$736
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674