Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6% first-year return on $177k initial cash invested.
-6%
Cash On Cash
5.16%
Cap Rate
0.83
DSCR
$5,636
Rent
-$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,636 income − $6,521 expenses = $885 out of pocket
Investment Breakdown
|
Purchase Price
$757k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,570
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,636
Total Expenses
$6,521
Mortgage P&I
69%
$3,913
Property Taxes
7%
$422
Home Insurance
5%
$271
HOA
0%
$0
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$620