Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.14% first-year return on $178k initial cash invested.
-6.14%
Cash On Cash
5.11%
Cap Rate
0.83
DSCR
$6,022
Rent
-$909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,022 income − $6,931 expenses = $909 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,599
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,022
Total Expenses
$6,931
Mortgage P&I
65%
$3,905
Property Taxes
12%
$712
Home Insurance
4%
$266
HOA
0%
$0
Property Management
12%
$723
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$662