Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.85% first-year return on $179k initial cash invested.
-5.85%
Cash On Cash
5%
Cap Rate
0.83
DSCR
$5,805
Rent
-$875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,805 income − $6,680 expenses = $875 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,686
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,805
Total Expenses
$6,680
Mortgage P&I
66%
$3,848
Property Taxes
10%
$585
Home Insurance
5%
$273
HOA
0%
$0
Property Management
12%
$697
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$639