Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.73% first-year return on $177k initial cash invested.
-3.73%
Cash On Cash
5.59%
Cap Rate
0.93
DSCR
$6,734
Rent
-$549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,734 income − $7,283 expenses = $549 out of pocket
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,561
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,734
Total Expenses
$7,283
Mortgage P&I
56%
$3,805
Property Taxes
11%
$746
Home Insurance
4%
$268
HOA
3%
$175
Property Management
12%
$808
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$741