Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.05% first-year return on $179k initial cash invested.
-2.05%
Cash On Cash
5.85%
Cap Rate
0.99
DSCR
$6,552
Rent
-$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,552 income − $6,859 expenses = $307 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,552
Total Expenses
$6,859
Mortgage P&I
58%
$3,797
Property Taxes
9%
$565
Home Insurance
4%
$269
HOA
0%
$0
Property Management
12%
$786
CapEx
4%
$262
Vacancy
3%
$197
Maintenance
4%
$262
Other
11%
$721