Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.16% first-year return on $179k initial cash invested.
-3.16%
Cash On Cash
5.38%
Cap Rate
0.94
DSCR
$6,776
Rent
-$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,776 income − $7,248 expenses = $472 out of pocket
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,682
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,776
Total Expenses
$7,248
Mortgage P&I
54%
$3,644
Property Taxes
15%
$1,021
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$813
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$745