Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.59% first-year return on $177k initial cash invested.
-5.59%
Cash On Cash
5.11%
Cap Rate
0.84
DSCR
$5,510
Rent
-$822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,510 income − $6,332 expenses = $822 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,548
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,510
Total Expenses
$6,332
Mortgage P&I
69%
$3,819
Property Taxes
7%
$368
Home Insurance
5%
$273
HOA
0%
$0
Property Management
12%
$661
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$606