Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.69% first-year return on $181k initial cash invested.
-5.69%
Cash On Cash
5.16%
Cap Rate
0.85
DSCR
$6,254
Rent
-$857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,254 income − $7,111 expenses = $857 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,254
Total Expenses
$7,111
Mortgage P&I
63%
$3,941
Property Taxes
12%
$773
Home Insurance
4%
$271
HOA
0%
$0
Property Management
12%
$750
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$688