Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.98% first-year return on $178k initial cash invested.
-5.98%
Cash On Cash
4.9%
Cap Rate
0.82
DSCR
$5,584
Rent
-$887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,584 income − $6,471 expenses = $887 out of pocket
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,620
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,584
Total Expenses
$6,471
Mortgage P&I
68%
$3,773
Property Taxes
9%
$485
Home Insurance
5%
$265
HOA
1%
$50
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$168
Maintenance
4%
$223
Other
11%
$614