Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.17% first-year return on $177k initial cash invested.
-5.17%
Cash On Cash
5.2%
Cap Rate
0.86
DSCR
$5,974
Rent
-$765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,974 income − $6,739 expenses = $765 out of pocket
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,591
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,974
Total Expenses
$6,739
Mortgage P&I
64%
$3,815
Property Taxes
11%
$631
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$717
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$657