Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.84% first-year return on $177k initial cash invested.
-6.84%
Cash On Cash
4.71%
Cap Rate
0.79
DSCR
$5,493
Rent
-$1,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,493 income − $6,505 expenses = $1,012 out of pocket
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,592
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,493
Total Expenses
$6,505
Mortgage P&I
69%
$3,771
Property Taxes
11%
$597
Home Insurance
4%
$245
HOA
0%
$24
Property Management
12%
$659
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$604