Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.22% first-year return on $181k initial cash invested.
-5.22%
Cash On Cash
5.04%
Cap Rate
0.85
DSCR
$5,224
Rent
-$786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,224 income − $6,010 expenses = $786 out of pocket
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,755
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,224
Total Expenses
$6,010
Mortgage P&I
73%
$3,836
Property Taxes
2%
$126
Home Insurance
5%
$271
HOA
0%
$0
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575