Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.34% first-year return on $177k initial cash invested.
-7.34%
Cash On Cash
4.57%
Cap Rate
0.77
DSCR
$5,164
Rent
-$1,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,164 income − $6,245 expenses = $1,081 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,553
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,164
Total Expenses
$6,245
Mortgage P&I
73%
$3,750
Property Taxes
9%
$467
Home Insurance
5%
$271
HOA
0%
$0
Property Management
12%
$620
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$568