Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.89% first-year return on $177k initial cash invested.
-5.89%
Cash On Cash
4.84%
Cap Rate
0.82
DSCR
$5,268
Rent
-$868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,268 income − $6,136 expenses = $868 out of pocket
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.2%
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
$5,268
Total Expenses
$6,136
Mortgage P&I
70%
$3,707
Property Taxes
7%
$376
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$579