Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.25% first-year return on $179k initial cash invested.
-7.25%
Cash On Cash
4.67%
Cap Rate
0.78
DSCR
$5,475
Rent
-$1,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,475 income − $6,554 expenses = $1,079 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,645
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,475
Total Expenses
$6,554
Mortgage P&I
70%
$3,835
Property Taxes
11%
$592
Home Insurance
5%
$266
HOA
0%
$0
Property Management
12%
$657
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$602