Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.46% first-year return on $176k initial cash invested.
-2.46%
Cash On Cash
5.94%
Cap Rate
0.98
DSCR
$6,902
Rent
-$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,902 income − $7,263 expenses = $361 out of pocket
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,540
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,902
Total Expenses
$7,263
Mortgage P&I
55%
$3,818
Property Taxes
12%
$840
Home Insurance
4%
$259
HOA
0%
$0
Property Management
12%
$828
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$759