Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.24% first-year return on $176k initial cash invested.
-5.24%
Cash On Cash
5.52%
Cap Rate
0.87
DSCR
$6,524
Rent
-$768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,524 income − $7,292 expenses = $768 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,520
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,524
Total Expenses
$7,292
Mortgage P&I
61%
$3,967
Property Taxes
13%
$826
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$783
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$718