Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.81% first-year return on $178k initial cash invested.
-5.81%
Cash On Cash
4.89%
Cap Rate
0.84
DSCR
$7,137
Rent
-$862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,137 income − $7,999 expenses = $862 out of pocket
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,622
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,137
Total Expenses
$7,999
Mortgage P&I
52%
$3,683
Property Taxes
11%
$798
Home Insurance
4%
$280
HOA
11%
$813
Property Management
12%
$856
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$785