Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.04% first-year return on $176k initial cash invested.
-6.04%
Cash On Cash
5.1%
Cap Rate
0.83
DSCR
$5,864
Rent
-$887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,864 income − $6,751 expenses = $887 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,531
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,864
Total Expenses
$6,751
Mortgage P&I
66%
$3,853
Property Taxes
11%
$647
Home Insurance
4%
$256
HOA
0%
$0
Property Management
12%
$704
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$645