Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.76% first-year return on $181k initial cash invested.
-5.76%
Cash On Cash
5.09%
Cap Rate
0.84
DSCR
$6,190
Rent
-$868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,190 income − $7,058 expenses = $868 out of pocket
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
6.5%
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
$6,190
Total Expenses
$7,058
Mortgage P&I
63%
$3,912
Property Taxes
12%
$767
Home Insurance
4%
$273
HOA
0%
$0
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681