Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.94% first-year return on $179k initial cash invested.
-4.94%
Cash On Cash
5.76%
Cap Rate
0.88
DSCR
$5,912
Rent
-$736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,912 income − $6,648 expenses = $736 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,651
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,912
Total Expenses
$6,648
Mortgage P&I
71%
$4,170
Property Taxes
3%
$194
Home Insurance
5%
$276
HOA
0%
$0
Property Management
12%
$709
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$650